[MBSB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 13.48%
YoY- 28.65%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 305,477 220,710 186,810 151,133 231,152 298,018 203,392 7.01%
PBT 38,873 26,122 27,541 -60,892 -85,276 -99,028 -51,760 -
Tax -181 73 -1,272 97 73 99,028 51,760 -
NP 38,692 26,196 26,269 -60,794 -85,202 0 0 -
-
NP to SH 38,692 26,196 26,269 -60,794 -85,202 -101,373 -51,701 -
-
Tax Rate 0.47% -0.28% 4.62% - - - - -
Total Cost 266,785 194,514 160,541 211,927 316,354 298,018 203,392 4.62%
-
Net Worth 398,563 356,245 321,551 322,380 129,941 609,895 695,333 -8.85%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 398,563 356,245 321,551 322,380 129,941 609,895 695,333 -8.85%
NOSH 337,823 337,577 337,941 337,748 337,860 337,911 337,770 0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.67% 11.87% 14.06% -40.23% -36.86% 0.00% 0.00% -
ROE 9.71% 7.35% 8.17% -18.86% -65.57% -16.62% -7.44% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 90.43 65.38 55.28 44.75 68.42 88.19 60.22 7.00%
EPS 11.45 7.76 7.77 -18.00 -25.21 -30.00 -15.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1798 1.0553 0.9515 0.9545 0.3846 1.8049 2.0586 -8.85%
Adjusted Per Share Value based on latest NOSH - 337,516
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.72 2.68 2.27 1.84 2.81 3.62 2.47 7.06%
EPS 0.47 0.32 0.32 -0.74 -1.04 -1.23 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.0433 0.0391 0.0392 0.0158 0.0742 0.0846 -8.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.77 0.70 0.69 0.79 0.25 0.65 0.97 -
P/RPS 0.85 1.07 1.25 1.77 0.37 0.74 1.61 -10.09%
P/EPS 6.72 9.02 8.88 -4.39 -0.99 -2.17 -6.34 -
EY 14.87 11.09 11.27 -22.78 -100.87 -46.15 -15.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.73 0.83 0.65 0.36 0.47 5.55%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 10/11/05 22/10/04 21/11/03 27/11/02 29/11/01 24/11/00 -
Price 1.23 0.64 0.71 0.76 0.43 0.69 0.83 -
P/RPS 1.36 0.98 1.28 1.70 0.63 0.78 1.38 -0.24%
P/EPS 10.74 8.25 9.13 -4.22 -1.71 -2.30 -5.42 -
EY 9.31 12.13 10.95 -23.68 -58.65 -43.48 -18.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.61 0.75 0.80 1.12 0.38 0.40 17.25%

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