[MBMR] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -74.16%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 267,751 253,415 271,432 203,893 176,315 180,055 166,074 8.27%
PBT 51,496 22,979 28,051 15,273 12,171 27,966 31,445 8.56%
Tax -3,950 -2,022 -2,797 -1,879 -4,436 -10,580 -13,456 -18.46%
NP 47,546 20,957 25,254 13,394 7,735 17,386 17,989 17.56%
-
NP to SH 42,817 18,736 21,972 11,919 7,735 17,386 17,989 15.53%
-
Tax Rate 7.67% 8.80% 9.97% 12.30% 36.45% 37.83% 42.79% -
Total Cost 220,205 232,458 246,178 190,499 168,580 162,669 148,085 6.82%
-
Net Worth 798,734 670,854 608,237 534,947 522,635 507,671 429,504 10.88%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 798,734 670,854 608,237 534,947 522,635 507,671 429,504 10.88%
NOSH 242,040 239,590 235,751 234,625 232,282 231,813 139,449 9.61%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 17.76% 8.27% 9.30% 6.57% 4.39% 9.66% 10.83% -
ROE 5.36% 2.79% 3.61% 2.23% 1.48% 3.42% 4.19% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 110.62 105.77 115.13 86.90 75.91 77.67 119.09 -1.22%
EPS 17.69 7.82 9.32 5.08 3.33 7.50 12.90 5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 2.80 2.58 2.28 2.25 2.19 3.08 1.15%
Adjusted Per Share Value based on latest NOSH - 234,625
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 68.50 64.83 69.44 52.16 45.11 46.06 42.49 8.27%
EPS 10.95 4.79 5.62 3.05 1.98 4.45 4.60 15.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0434 1.7162 1.556 1.3685 1.337 1.2988 1.0988 10.88%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.18 2.31 2.23 1.69 2.15 2.07 3.57 -
P/RPS 1.97 2.18 1.94 1.94 2.83 2.67 3.00 -6.76%
P/EPS 12.32 29.54 23.93 33.27 64.56 27.60 27.67 -12.60%
EY 8.11 3.39 4.18 3.01 1.55 3.62 3.61 14.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.86 0.74 0.96 0.95 1.16 -8.96%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 08/05/08 24/05/07 02/06/06 31/05/05 04/06/04 21/05/03 23/05/02 -
Price 2.08 2.49 2.20 1.62 1.84 2.23 4.23 -
P/RPS 1.88 2.35 1.91 1.86 2.42 2.87 3.55 -10.04%
P/EPS 11.76 31.84 23.61 31.89 55.26 29.73 32.79 -15.69%
EY 8.50 3.14 4.24 3.14 1.81 3.36 3.05 18.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.89 0.85 0.71 0.82 1.02 1.37 -12.13%

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