[MFCB] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -40.3%
YoY- -42.86%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 122,751 128,890 117,506 130,879 99,051 110,579 75,528 7.74%
PBT 19,332 25,983 23,191 13,922 15,002 14,836 3,934 27.72%
Tax -3,147 -6,475 -12,811 -8,439 -5,407 -6,571 -2,655 2.64%
NP 16,185 19,508 10,380 5,483 9,595 8,265 1,279 47.70%
-
NP to SH 7,795 11,745 10,380 5,483 9,595 8,265 1,279 32.01%
-
Tax Rate 16.28% 24.92% 55.24% 60.62% 36.04% 44.29% 67.49% -
Total Cost 106,566 109,382 107,126 125,396 89,456 102,314 74,249 5.71%
-
Net Worth 236,903 313,671 372,736 245,789 212,174 186,533 165,796 5.63%
Dividend
31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 8,291 7,075 - 3,545 - - - -
Div Payout % 106.37% 60.24% - 64.66% - - - -
Equity
31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 236,903 313,671 372,736 245,789 212,174 186,533 165,796 5.63%
NOSH 236,903 235,843 235,909 236,336 235,749 236,118 236,851 0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.19% 15.14% 8.83% 4.19% 9.69% 7.47% 1.69% -
ROE 3.29% 3.74% 2.78% 2.23% 4.52% 4.43% 0.77% -
Per Share
31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 51.81 54.65 49.81 55.38 42.02 46.83 31.89 7.74%
EPS 3.28 4.98 4.40 2.32 4.07 3.50 0.54 31.94%
DPS 3.50 3.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.00 1.33 1.58 1.04 0.90 0.79 0.70 5.63%
Adjusted Per Share Value based on latest NOSH - 236,336
31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 12.42 13.04 11.89 13.24 10.02 11.19 7.64 7.75%
EPS 0.79 1.19 1.05 0.55 0.97 0.84 0.13 31.95%
DPS 0.84 0.72 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.2397 0.3174 0.3771 0.2487 0.2147 0.1887 0.1678 5.63%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 31/12/07 29/12/06 30/12/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.41 1.10 0.80 1.02 0.71 0.60 0.40 -
P/RPS 2.72 2.01 0.00 1.84 1.69 1.28 1.25 12.69%
P/EPS 42.85 22.09 0.00 43.97 17.44 17.14 74.07 -8.06%
EY 2.33 4.53 0.00 2.27 5.73 5.83 1.35 8.74%
DY 2.48 2.73 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 1.41 0.83 0.68 0.98 0.79 0.76 0.57 14.93%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/02/08 01/03/07 28/02/06 30/08/04 28/08/03 14/10/02 27/08/01 -
Price 1.25 1.47 0.95 0.94 0.71 0.56 0.49 -
P/RPS 2.41 2.69 0.00 1.70 1.69 1.20 1.54 7.12%
P/EPS 37.99 29.52 0.00 40.52 17.44 16.00 90.74 -12.52%
EY 2.63 3.39 0.00 2.47 5.73 6.25 1.10 14.33%
DY 2.80 2.04 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 1.25 1.11 0.81 0.90 0.79 0.71 0.70 9.31%

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