[MFCB] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.64%
YoY- 72.08%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 123,392 122,751 128,890 117,506 130,879 99,051 110,579 1.69%
PBT 9,734 19,332 25,983 23,191 13,922 15,002 14,836 -6.26%
Tax -1,658 -3,147 -6,475 -12,811 -8,439 -5,407 -6,571 -19.06%
NP 8,076 16,185 19,508 10,380 5,483 9,595 8,265 -0.35%
-
NP to SH 5,537 7,795 11,745 10,380 5,483 9,595 8,265 -5.96%
-
Tax Rate 17.03% 16.28% 24.92% 55.24% 60.62% 36.04% 44.29% -
Total Cost 115,316 106,566 109,382 107,126 125,396 89,456 102,314 1.85%
-
Net Worth 235,220 236,903 313,671 372,736 245,789 212,174 186,533 3.62%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Div 8,232 8,291 7,075 - 3,545 - - -
Div Payout % 148.69% 106.37% 60.24% - 64.66% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 235,220 236,903 313,671 372,736 245,789 212,174 186,533 3.62%
NOSH 235,220 236,903 235,843 235,909 236,336 235,749 236,118 -0.05%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.54% 13.19% 15.14% 8.83% 4.19% 9.69% 7.47% -
ROE 2.35% 3.29% 3.74% 2.78% 2.23% 4.52% 4.43% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 52.46 51.81 54.65 49.81 55.38 42.02 46.83 1.75%
EPS 2.35 3.28 4.98 4.40 2.32 4.07 3.50 -5.93%
DPS 3.50 3.50 3.00 0.00 1.50 0.00 0.00 -
NAPS 1.00 1.00 1.33 1.58 1.04 0.90 0.79 3.68%
Adjusted Per Share Value based on latest NOSH - 235,909
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 12.48 12.42 13.04 11.89 13.24 10.02 11.19 1.69%
EPS 0.56 0.79 1.19 1.05 0.55 0.97 0.84 -6.03%
DPS 0.83 0.84 0.72 0.00 0.36 0.00 0.00 -
NAPS 0.238 0.2397 0.3174 0.3771 0.2487 0.2147 0.1887 3.63%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 30/06/03 28/06/02 -
Price 0.81 1.41 1.10 0.80 1.02 0.71 0.60 -
P/RPS 1.54 2.72 2.01 0.00 1.84 1.69 1.28 2.88%
P/EPS 34.41 42.85 22.09 0.00 43.97 17.44 17.14 11.30%
EY 2.91 2.33 4.53 0.00 2.27 5.73 5.83 -10.12%
DY 4.32 2.48 2.73 0.00 1.47 0.00 0.00 -
P/NAPS 0.81 1.41 0.83 0.68 0.98 0.79 0.76 0.98%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/02/09 28/02/08 01/03/07 28/02/06 30/08/04 28/08/03 14/10/02 -
Price 0.71 1.25 1.47 0.95 0.94 0.71 0.56 -
P/RPS 1.35 2.41 2.69 0.00 1.70 1.69 1.20 1.82%
P/EPS 30.16 37.99 29.52 0.00 40.52 17.44 16.00 10.22%
EY 3.32 2.63 3.39 0.00 2.47 5.73 6.25 -9.26%
DY 4.93 2.80 2.04 0.00 1.60 0.00 0.00 -
P/NAPS 0.71 1.25 1.11 0.81 0.90 0.79 0.71 0.00%

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