[MBSB] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 0.79%
YoY- 75.41%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 183,550 156,301 186,331 195,471 216,315 317,095 352,325 -35.17%
PBT -66,677 -106,226 -107,849 -123,532 -124,514 -478,308 -524,650 -74.62%
Tax -75 456 623 438 438 -1,496 -3,529 -92.27%
NP -66,752 -105,770 -107,226 -123,094 -124,076 -479,804 -528,179 -74.72%
-
NP to SH -66,752 -105,770 -107,226 -123,094 -124,076 -479,804 -528,179 -74.72%
-
Tax Rate - - - - - - - -
Total Cost 250,302 262,071 293,557 318,565 340,391 796,899 880,504 -56.66%
-
Net Worth 301,861 322,159 32,814 49,203 69,718 130,055 141,918 65.16%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 301,861 322,159 32,814 49,203 69,718 130,055 141,918 65.16%
NOSH 337,955 337,516 337,942 337,707 337,783 338,158 337,981 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -36.37% -67.67% -57.55% -62.97% -57.36% -151.31% -149.91% -
ROE -22.11% -32.83% -326.77% -250.17% -177.97% -368.92% -372.17% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 54.31 46.31 55.14 57.88 64.04 93.77 104.24 -35.17%
EPS -19.75 -31.34 -31.73 -36.45 -36.73 -141.89 -156.27 -74.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8932 0.9545 0.0971 0.1457 0.2064 0.3846 0.4199 65.17%
Adjusted Per Share Value based on latest NOSH - 337,707
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.23 1.90 2.27 2.38 2.63 3.86 4.28 -35.17%
EPS -0.81 -1.29 -1.30 -1.50 -1.51 -5.84 -6.42 -74.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0367 0.0392 0.004 0.006 0.0085 0.0158 0.0173 64.87%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.79 0.79 0.38 0.29 0.32 0.25 0.41 -
P/RPS 1.45 1.71 0.69 0.50 0.50 0.27 0.39 139.42%
P/EPS -4.00 -2.52 -1.20 -0.80 -0.87 -0.18 -0.26 515.50%
EY -25.00 -39.67 -83.50 -125.69 -114.79 -567.55 -381.16 -83.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 3.91 1.99 1.55 0.65 0.98 -6.90%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 26/08/03 28/05/03 07/03/03 27/11/02 28/08/02 -
Price 0.81 0.76 0.68 0.31 0.29 0.43 0.30 -
P/RPS 1.49 1.64 1.23 0.54 0.45 0.46 0.29 196.86%
P/EPS -4.10 -2.43 -2.14 -0.85 -0.79 -0.30 -0.19 670.76%
EY -24.38 -41.23 -46.66 -117.58 -126.66 -329.97 -520.92 -86.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 7.00 2.13 1.41 1.12 0.71 17.93%

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