[MFCB] YoY Quarter Result on 30-Sep-2004 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 38.54%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 105,692 115,018 112,688 154,657 99,853 96,009 80,705 4.23%
PBT 26,536 21,702 20,048 15,079 15,184 12,338 12,719 11.97%
Tax -1,949 -4,865 -10,089 -7,483 -7,993 -7,447 -5,128 -13.82%
NP 24,587 16,837 9,959 7,596 7,191 4,891 7,591 19.80%
-
NP to SH 14,987 11,442 9,959 7,596 7,191 4,891 7,591 11.02%
-
Tax Rate 7.34% 22.42% 50.32% 49.63% 52.64% 60.36% 40.32% -
Total Cost 81,105 98,181 102,729 147,061 92,662 91,118 73,114 1.60%
-
Net Worth 365,249 326,914 287,914 252,413 219,266 193,749 174,451 12.03%
Dividend
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 365,249 326,914 287,914 252,413 219,266 193,749 174,451 12.03%
NOSH 235,644 236,894 235,995 235,900 235,770 236,280 235,745 -0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 23.26% 14.64% 8.84% 4.91% 7.20% 5.09% 9.41% -
ROE 4.10% 3.50% 3.46% 3.01% 3.28% 2.52% 4.35% -
Per Share
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 44.85 48.55 47.75 65.56 42.35 40.63 34.23 4.24%
EPS 6.36 4.83 4.22 3.22 3.05 2.07 3.22 11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.38 1.22 1.07 0.93 0.82 0.74 12.03%
Adjusted Per Share Value based on latest NOSH - 235,900
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.69 11.64 11.40 15.65 10.10 9.71 8.17 4.21%
EPS 1.52 1.16 1.01 0.77 0.73 0.49 0.77 11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3696 0.3308 0.2913 0.2554 0.2219 0.196 0.1765 12.03%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/03/08 30/03/07 31/03/06 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.19 1.60 0.98 0.94 0.85 0.58 0.36 -
P/RPS 2.65 3.30 2.05 1.43 2.01 1.43 1.05 15.29%
P/EPS 18.71 33.13 23.22 29.19 27.87 28.02 11.18 8.23%
EY 5.34 3.02 4.31 3.43 3.59 3.57 8.94 -7.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.16 0.80 0.88 0.91 0.71 0.49 7.19%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/05/08 30/05/07 25/05/06 26/11/04 20/11/03 27/11/02 27/11/01 -
Price 1.28 1.27 1.01 0.92 1.04 0.65 0.51 -
P/RPS 2.85 2.62 2.12 1.40 2.46 1.60 1.49 10.48%
P/EPS 20.13 26.29 23.93 28.57 34.10 31.40 15.84 3.75%
EY 4.97 3.80 4.18 3.50 2.93 3.18 6.31 -3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 0.83 0.86 1.12 0.79 0.69 2.88%

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