[MBSB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 39.14%
YoY- 67.0%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 308,266 250,239 188,995 194,080 195,471 376,373 223,261 5.52%
PBT 31,798 25,597 18,308 -40,251 -123,532 -497,193 -97,579 -
Tax 9,773 13,320 9,361 -371 438 1,306 97,579 -31.84%
NP 41,571 38,917 27,669 -40,622 -123,094 -495,887 0 -
-
NP to SH 41,571 38,917 27,669 -40,622 -123,094 -500,502 -96,324 -
-
Tax Rate -30.73% -52.04% -51.13% - - - - -
Total Cost 266,695 211,322 161,326 234,702 318,565 872,260 223,261 3.00%
-
Net Worth 414,787 378,170 344,593 308,713 49,203 174,304 656,477 -7.36%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 6,079 - - - - - -
Div Payout % - 15.62% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 414,787 378,170 344,593 308,713 49,203 174,304 656,477 -7.36%
NOSH 337,499 336,990 337,373 337,318 337,707 338,061 338,024 -0.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.49% 15.55% 14.64% -20.93% -62.97% -131.75% 0.00% -
ROE 10.02% 10.29% 8.03% -13.16% -250.17% -287.14% -14.67% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 91.34 74.26 56.02 57.54 57.88 111.33 66.05 5.54%
EPS 12.32 11.55 8.20 -12.04 -36.45 -148.05 -28.50 -
DPS 0.00 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.229 1.1222 1.0214 0.9152 0.1457 0.5156 1.9421 -7.33%
Adjusted Per Share Value based on latest NOSH - 337,318
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 3.74 3.03 2.29 2.35 2.37 4.56 2.71 5.51%
EPS 0.50 0.47 0.34 -0.49 -1.49 -6.07 -1.17 -
DPS 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 0.0458 0.0418 0.0374 0.006 0.0211 0.0796 -7.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.05 0.68 0.72 0.70 0.29 0.53 0.60 -
P/RPS 1.15 0.92 1.29 1.22 0.50 0.48 0.91 3.97%
P/EPS 8.52 5.89 8.78 -5.81 -0.80 -0.36 -2.11 -
EY 11.73 16.98 11.39 -17.20 -125.69 -279.34 -47.49 -
DY 0.00 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.61 0.70 0.76 1.99 1.03 0.31 18.29%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 09/05/07 28/04/06 29/04/05 28/05/04 28/05/03 30/05/02 15/05/01 -
Price 1.01 0.68 0.67 0.74 0.31 0.51 0.62 -
P/RPS 1.11 0.92 1.20 1.29 0.54 0.46 0.94 2.80%
P/EPS 8.20 5.89 8.17 -6.14 -0.85 -0.34 -2.18 -
EY 12.20 16.98 12.24 -16.27 -117.58 -290.30 -45.96 -
DY 0.00 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.61 0.66 0.81 2.13 0.99 0.32 16.97%

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