[MFCB] YoY Quarter Result on 30-Sep-2003 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -25.05%
YoY- 47.03%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 112,688 126,563 154,657 99,853 96,009 80,705 72,017 8.47%
PBT 20,048 18,397 15,079 15,184 12,338 12,719 9,114 15.40%
Tax -10,089 -7,443 -7,483 -7,993 -7,447 -5,128 -3,006 24.61%
NP 9,959 10,954 7,596 7,191 4,891 7,591 6,108 9.29%
-
NP to SH 9,959 10,954 7,596 7,191 4,891 7,591 6,108 9.29%
-
Tax Rate 50.32% 40.46% 49.63% 52.64% 60.36% 40.32% 32.98% -
Total Cost 102,729 115,609 147,061 92,662 91,118 73,114 65,909 8.40%
-
Net Worth 287,914 271,489 252,413 219,266 193,749 174,451 155,647 11.82%
Dividend
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 287,914 271,489 252,413 219,266 193,749 174,451 155,647 11.82%
NOSH 235,995 236,077 235,900 235,770 236,280 235,745 235,830 0.01%
Ratio Analysis
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.84% 8.65% 4.91% 7.20% 5.09% 9.41% 8.48% -
ROE 3.46% 4.03% 3.01% 3.28% 2.52% 4.35% 3.92% -
Per Share
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 47.75 53.61 65.56 42.35 40.63 34.23 30.54 8.46%
EPS 4.22 4.64 3.22 3.05 2.07 3.22 2.59 9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.15 1.07 0.93 0.82 0.74 0.66 11.81%
Adjusted Per Share Value based on latest NOSH - 235,770
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.40 12.81 15.65 10.10 9.71 8.17 7.29 8.46%
EPS 1.01 1.11 0.77 0.73 0.49 0.77 0.62 9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2913 0.2747 0.2554 0.2219 0.196 0.1765 0.1575 11.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.98 0.85 0.94 0.85 0.58 0.36 0.45 -
P/RPS 2.05 0.00 1.43 2.01 1.43 1.05 1.47 6.23%
P/EPS 23.22 0.00 29.19 27.87 28.02 11.18 17.37 5.41%
EY 4.31 0.00 3.43 3.59 3.57 8.94 5.76 -5.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.85 0.88 0.91 0.71 0.49 0.68 2.99%
Price Multiplier on Announcement Date
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 25/05/06 26/05/05 26/11/04 20/11/03 27/11/02 27/11/01 21/11/00 -
Price 1.01 0.81 0.92 1.04 0.65 0.51 0.47 -
P/RPS 2.12 0.00 1.40 2.46 1.60 1.49 1.54 5.98%
P/EPS 23.93 0.00 28.57 34.10 31.40 15.84 18.15 5.15%
EY 4.18 0.00 3.50 2.93 3.18 6.31 5.51 -4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.81 0.86 1.12 0.79 0.69 0.71 2.87%

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