[MBSB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 6.11%
YoY- 29.76%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 289,684 218,488 174,282 145,020 204,988 234,828 208,124 5.66%
PBT 37,310 28,710 28,586 -70,340 -103,670 -31,614 -63,170 -
Tax -308 74 -1,946 74 103,670 31,614 63,170 -
NP 37,002 28,784 26,640 -70,266 0 0 0 -
-
NP to SH 37,002 28,784 26,640 -70,266 -100,040 -31,472 -63,170 -
-
Tax Rate 0.83% -0.26% 6.81% - - - - -
Total Cost 252,682 189,704 147,642 215,286 204,988 234,828 208,124 3.28%
-
Net Worth 387,812 351,252 315,285 32,802 136,385 651,186 702,571 -9.42%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 387,812 351,252 315,285 32,802 136,385 651,186 702,571 -9.42%
NOSH 337,609 337,840 338,071 337,817 324,805 337,682 337,807 -0.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.77% 13.17% 15.29% -48.45% 0.00% 0.00% 0.00% -
ROE 9.54% 8.19% 8.45% -214.21% -73.35% -4.83% -8.99% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 85.80 64.67 51.55 42.93 63.11 69.54 61.61 5.67%
EPS 10.96 8.52 7.88 -20.80 -30.80 -9.32 -18.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1487 1.0397 0.9326 0.0971 0.4199 1.9284 2.0798 -9.41%
Adjusted Per Share Value based on latest NOSH - 337,942
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.52 2.66 2.12 1.76 2.49 2.86 2.53 5.65%
EPS 0.45 0.35 0.32 -0.85 -1.22 -0.38 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0427 0.0383 0.004 0.0166 0.0792 0.0854 -9.40%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.73 0.62 0.73 0.38 0.41 0.68 1.32 -
P/RPS 0.85 0.96 1.42 0.89 0.65 0.98 2.14 -14.25%
P/EPS 6.66 7.28 9.26 -1.83 -1.33 -7.30 -7.06 -
EY 15.01 13.74 10.79 -54.74 -75.12 -13.71 -14.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.78 3.91 0.98 0.35 0.63 0.26%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/07/06 01/08/05 28/07/04 26/08/03 28/08/02 28/08/01 25/08/00 -
Price 0.68 0.62 0.70 0.68 0.30 0.75 1.18 -
P/RPS 0.79 0.96 1.36 1.58 0.48 1.08 1.92 -13.75%
P/EPS 6.20 7.28 8.88 -3.27 -0.97 -8.05 -6.31 -
EY 16.12 13.74 11.26 -30.59 -102.67 -12.43 -15.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.75 7.00 0.71 0.39 0.57 0.57%

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