[MBSB] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -294.57%
YoY- -462.7%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 317,095 352,325 376,373 367,245 310,915 253,297 223,261 26.32%
PBT -478,308 -524,650 -497,193 -488,622 -124,112 -72,883 -97,579 188.27%
Tax -1,496 -3,529 1,306 12,426 63,818 72,883 97,579 -
NP -479,804 -528,179 -495,887 -476,196 -60,294 0 0 -
-
NP to SH -479,804 -528,179 -500,502 -491,932 -124,677 -71,574 -96,324 191.38%
-
Tax Rate - - - - - - - -
Total Cost 796,899 880,504 872,260 843,441 371,209 253,297 223,261 133.37%
-
Net Worth 130,055 141,918 174,304 193,896 609,661 649,603 656,477 -65.98%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 130,055 141,918 174,304 193,896 609,661 649,603 656,477 -65.98%
NOSH 338,158 337,981 338,061 337,857 337,781 336,861 338,024 0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -151.31% -149.91% -131.75% -129.67% -19.39% 0.00% 0.00% -
ROE -368.92% -372.17% -287.14% -253.71% -20.45% -11.02% -14.67% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 93.77 104.24 111.33 108.70 92.05 75.19 66.05 26.28%
EPS -141.89 -156.27 -148.05 -145.60 -36.91 -21.25 -28.50 191.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3846 0.4199 0.5156 0.5739 1.8049 1.9284 1.9421 -65.99%
Adjusted Per Share Value based on latest NOSH - 337,857
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3.84 4.27 4.56 4.45 3.77 3.07 2.71 26.12%
EPS -5.82 -6.40 -6.07 -5.96 -1.51 -0.87 -1.17 191.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0158 0.0172 0.0211 0.0235 0.0739 0.0788 0.0796 -65.93%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.25 0.41 0.53 0.70 0.65 0.68 0.60 -
P/RPS 0.27 0.39 0.48 0.64 0.71 0.90 0.91 -55.48%
P/EPS -0.18 -0.26 -0.36 -0.48 -1.76 -3.20 -2.11 -80.59%
EY -567.55 -381.16 -279.34 -208.01 -56.79 -31.25 -47.49 421.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.98 1.03 1.22 0.36 0.35 0.31 63.74%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 28/08/02 30/05/02 28/02/02 29/11/01 28/08/01 15/05/01 -
Price 0.43 0.30 0.51 0.67 0.69 0.75 0.62 -
P/RPS 0.46 0.29 0.46 0.62 0.75 1.00 0.94 -37.87%
P/EPS -0.30 -0.19 -0.34 -0.46 -1.87 -3.53 -2.18 -73.31%
EY -329.97 -520.92 -290.30 -217.32 -53.49 -28.33 -45.96 271.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.71 0.99 1.17 0.38 0.39 0.32 130.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment