[MFCB] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 9.33%
YoY- 25.62%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 114,933 115,709 137,068 114,087 91,866 90,980 84,649 4.81%
PBT 28,896 25,815 23,098 18,625 11,687 9,137 17,948 7.59%
Tax -826 -1,443 -12,437 -9,440 -4,375 -2,911 -4,304 -22.41%
NP 28,070 24,372 10,661 9,185 7,312 6,226 13,644 11.72%
-
NP to SH 17,570 15,013 10,661 9,185 7,312 6,226 13,644 3.96%
-
Tax Rate 2.86% 5.59% 53.84% 50.68% 37.43% 31.86% 23.98% -
Total Cost 86,863 91,337 126,407 104,902 84,554 84,754 71,005 3.14%
-
Net Worth 351,875 306,869 287,752 240,840 205,207 181,591 167,599 12.07%
Dividend
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 351,875 306,869 287,752 240,840 205,207 181,591 167,599 12.07%
NOSH 237,753 236,053 235,862 236,118 235,870 235,833 236,055 0.11%
Ratio Analysis
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 24.42% 21.06% 7.78% 8.05% 7.96% 6.84% 16.12% -
ROE 4.99% 4.89% 3.70% 3.81% 3.56% 3.43% 8.14% -
Per Share
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 48.34 49.02 58.11 48.32 38.95 38.58 35.86 4.69%
EPS 7.39 6.36 4.52 3.89 3.10 2.64 5.78 3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.30 1.22 1.02 0.87 0.77 0.71 11.95%
Adjusted Per Share Value based on latest NOSH - 236,118
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 11.63 11.71 13.87 11.54 9.29 9.21 8.56 4.82%
EPS 1.78 1.52 1.08 0.93 0.74 0.63 1.38 3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.356 0.3105 0.2911 0.2437 0.2076 0.1837 0.1696 12.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/09/07 29/09/06 30/09/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.41 0.97 0.83 1.03 0.62 0.64 0.34 -
P/RPS 2.92 1.98 0.00 2.13 1.59 1.66 0.95 18.84%
P/EPS 19.08 15.25 0.00 26.48 20.00 24.24 5.88 19.83%
EY 5.24 6.56 0.00 3.78 5.00 4.13 17.00 -16.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.75 0.83 1.01 0.71 0.83 0.48 11.06%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 27/11/07 28/11/06 29/11/05 26/05/04 27/05/03 29/05/02 30/05/01 -
Price 1.42 1.00 0.80 0.93 0.62 0.63 0.38 -
P/RPS 2.94 2.04 0.00 1.92 1.59 1.63 1.06 16.98%
P/EPS 19.22 15.72 0.00 23.91 20.00 23.86 6.57 17.94%
EY 5.20 6.36 0.00 4.18 5.00 4.19 15.21 -15.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.77 0.80 0.91 0.71 0.82 0.54 9.24%

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