[MBSB] YoY Cumulative 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- -87.79%
YoY- 29.76%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 144,842 109,244 87,141 72,510 102,494 117,414 104,062 5.66%
PBT 18,655 14,355 14,293 -35,170 -51,835 -15,807 -31,585 -
Tax -154 37 -973 37 51,835 15,807 31,585 -
NP 18,501 14,392 13,320 -35,133 0 0 0 -
-
NP to SH 18,501 14,392 13,320 -35,133 -50,020 -15,736 -31,585 -
-
Tax Rate 0.83% -0.26% 6.81% - - - - -
Total Cost 126,341 94,852 73,821 107,643 102,494 117,414 104,062 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 4.77% 4.10% 4.22% -107.11% -36.68% -2.42% -4.50% -
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 42.90 32.34 25.78 21.46 31.56 34.77 30.81 5.66%
EPS 5.48 4.26 3.94 -10.40 -15.40 -4.66 -9.35 -
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 1.76 1.32 1.06 0.88 1.24 1.42 1.26 5.72%
EPS 0.22 0.17 0.16 -0.43 -0.61 -0.19 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.0426 0.0382 0.004 0.0165 0.0789 0.0852 -9.43%
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 1.70 1.92 2.83 1.77 1.30 1.96 4.29 -14.29%
P/EPS 13.32 14.55 18.53 -3.65 -2.66 -14.59 -14.12 -
EY 7.51 6.87 5.40 -27.37 -37.56 -6.85 -7.08 -
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 1.58 1.92 2.72 3.17 0.95 2.16 3.83 -13.71%
P/EPS 12.41 14.55 17.77 -6.54 -1.95 -16.09 -12.62 -
EY 8.06 6.87 5.63 -15.29 -51.33 -6.21 -7.92 -
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