[MBSB] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -1.74%
YoY- -419.6%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 216,315 317,095 352,325 376,373 367,245 310,915 253,297 -9.96%
PBT -124,514 -478,308 -524,650 -497,193 -488,622 -124,112 -72,883 42.77%
Tax 438 -1,496 -3,529 1,306 12,426 63,818 72,883 -96.66%
NP -124,076 -479,804 -528,179 -495,887 -476,196 -60,294 0 -
-
NP to SH -124,076 -479,804 -528,179 -500,502 -491,932 -124,677 -71,574 44.16%
-
Tax Rate - - - - - - - -
Total Cost 340,391 796,899 880,504 872,260 843,441 371,209 253,297 21.71%
-
Net Worth 69,718 130,055 141,918 174,304 193,896 609,661 649,603 -77.32%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 69,718 130,055 141,918 174,304 193,896 609,661 649,603 -77.32%
NOSH 337,783 338,158 337,981 338,061 337,857 337,781 336,861 0.18%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -57.36% -151.31% -149.91% -131.75% -129.67% -19.39% 0.00% -
ROE -177.97% -368.92% -372.17% -287.14% -253.71% -20.45% -11.02% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 64.04 93.77 104.24 111.33 108.70 92.05 75.19 -10.12%
EPS -36.73 -141.89 -156.27 -148.05 -145.60 -36.91 -21.25 43.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2064 0.3846 0.4199 0.5156 0.5739 1.8049 1.9284 -77.36%
Adjusted Per Share Value based on latest NOSH - 338,061
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 2.62 3.84 4.27 4.56 4.45 3.77 3.07 -10.00%
EPS -1.50 -5.82 -6.40 -6.07 -5.96 -1.51 -0.87 43.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0085 0.0158 0.0172 0.0211 0.0235 0.0739 0.0788 -77.24%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.32 0.25 0.41 0.53 0.70 0.65 0.68 -
P/RPS 0.50 0.27 0.39 0.48 0.64 0.71 0.90 -32.34%
P/EPS -0.87 -0.18 -0.26 -0.36 -0.48 -1.76 -3.20 -57.93%
EY -114.79 -567.55 -381.16 -279.34 -208.01 -56.79 -31.25 137.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.65 0.98 1.03 1.22 0.36 0.35 168.94%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 07/03/03 27/11/02 28/08/02 30/05/02 28/02/02 29/11/01 28/08/01 -
Price 0.29 0.43 0.30 0.51 0.67 0.69 0.75 -
P/RPS 0.45 0.46 0.29 0.46 0.62 0.75 1.00 -41.19%
P/EPS -0.79 -0.30 -0.19 -0.34 -0.46 -1.87 -3.53 -63.03%
EY -126.66 -329.97 -520.92 -290.30 -217.32 -53.49 -28.33 170.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.12 0.71 0.99 1.17 0.38 0.39 135.00%

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