[MFCB] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 47.17%
YoY- 40.35%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 140,543 114,933 115,709 137,068 114,087 91,866 90,980 6.91%
PBT 12,448 28,896 25,815 23,098 18,625 11,687 9,137 4.86%
Tax -2,315 -826 -1,443 -12,437 -9,440 -4,375 -2,911 -3.45%
NP 10,133 28,070 24,372 10,661 9,185 7,312 6,226 7.77%
-
NP to SH 5,903 17,570 15,013 10,661 9,185 7,312 6,226 -0.81%
-
Tax Rate 18.60% 2.86% 5.59% 53.84% 50.68% 37.43% 31.86% -
Total Cost 130,410 86,863 91,337 126,407 104,902 84,554 84,754 6.84%
-
Net Worth 388,045 351,875 306,869 287,752 240,840 205,207 181,591 12.37%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 388,045 351,875 306,869 287,752 240,840 205,207 181,591 12.37%
NOSH 235,179 237,753 236,053 235,862 236,118 235,870 235,833 -0.04%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.21% 24.42% 21.06% 7.78% 8.05% 7.96% 6.84% -
ROE 1.52% 4.99% 4.89% 3.70% 3.81% 3.56% 3.43% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 59.76 48.34 49.02 58.11 48.32 38.95 38.58 6.95%
EPS 2.51 7.39 6.36 4.52 3.89 3.10 2.64 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.48 1.30 1.22 1.02 0.87 0.77 12.42%
Adjusted Per Share Value based on latest NOSH - 235,862
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 14.22 11.63 11.71 13.87 11.54 9.29 9.21 6.90%
EPS 0.60 1.78 1.52 1.08 0.93 0.74 0.63 -0.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3926 0.356 0.3105 0.2911 0.2437 0.2076 0.1837 12.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 31/03/04 31/03/03 29/03/02 -
Price 0.95 1.41 0.97 0.83 1.03 0.62 0.64 -
P/RPS 1.59 2.92 1.98 0.00 2.13 1.59 1.66 -0.65%
P/EPS 37.85 19.08 15.25 0.00 26.48 20.00 24.24 7.08%
EY 2.64 5.24 6.56 0.00 3.78 5.00 4.13 -6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.95 0.75 0.83 1.01 0.71 0.83 -5.35%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Date 25/11/08 27/11/07 28/11/06 29/11/05 26/05/04 27/05/03 29/05/02 -
Price 0.80 1.42 1.00 0.80 0.93 0.62 0.63 -
P/RPS 1.34 2.94 2.04 0.00 1.92 1.59 1.63 -2.96%
P/EPS 31.87 19.22 15.72 0.00 23.91 20.00 23.86 4.54%
EY 3.14 5.20 6.36 0.00 4.18 5.00 4.19 -4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.96 0.77 0.80 0.91 0.71 0.82 -7.90%

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