[MBMR] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -17.78%
YoY- 71.34%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 815,572 705,260 720,220 664,296 485,228 464,104 0 -100.00%
PBT 61,092 48,684 111,864 125,780 63,072 36,040 0 -100.00%
Tax -7,516 -17,744 -42,320 -53,824 -21,076 -17,868 0 -100.00%
NP 53,576 30,940 69,544 71,956 41,996 18,172 0 -100.00%
-
NP to SH 47,676 30,940 69,544 71,956 41,996 18,172 0 -100.00%
-
Tax Rate 12.30% 36.45% 37.83% 42.79% 33.42% 49.58% - -
Total Cost 761,996 674,320 650,676 592,340 443,232 445,932 0 -100.00%
-
Net Worth 534,947 522,635 507,671 429,504 371,609 16,127,651 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 534,947 522,635 507,671 429,504 371,609 16,127,651 0 -100.00%
NOSH 234,625 232,282 231,813 139,449 138,144 7,571,666 74,044 -1.21%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 6.57% 4.39% 9.66% 10.83% 8.65% 3.92% 0.00% -
ROE 8.91% 5.92% 13.70% 16.75% 11.30% 0.11% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 347.61 303.62 310.69 476.37 351.25 6.13 0.00 -100.00%
EPS 20.32 13.32 30.00 51.60 30.40 0.24 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.25 2.19 3.08 2.69 2.13 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 139,449
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 208.65 180.43 184.25 169.95 124.13 118.73 0.00 -100.00%
EPS 12.20 7.92 17.79 18.41 10.74 4.65 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3685 1.337 1.2988 1.0988 0.9507 41.259 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.69 2.15 2.07 3.57 1.46 3.65 0.00 -
P/RPS 0.49 0.71 0.67 0.75 0.42 59.55 0.00 -100.00%
P/EPS 8.32 16.14 6.90 6.92 4.80 1,520.83 0.00 -100.00%
EY 12.02 6.20 14.49 14.45 20.82 0.07 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.96 0.95 1.16 0.54 1.71 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/05/05 04/06/04 21/05/03 23/05/02 09/07/01 26/05/00 - -
Price 1.62 1.84 2.23 4.23 1.59 3.29 0.00 -
P/RPS 0.47 0.61 0.72 0.89 0.45 53.68 0.00 -100.00%
P/EPS 7.97 13.81 7.43 8.20 5.23 1,370.83 0.00 -100.00%
EY 12.54 7.24 13.45 12.20 19.12 0.07 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 1.02 1.37 0.59 1.54 0.00 -100.00%

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