[MBG] QoQ Quarter Result on 2006-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 12,777 12,645 12,454 12,648 15,203 14,678 13,340 -2.83% QoQ % 1.04% 1.53% -1.53% -16.81% 3.58% 10.03% - Horiz. % 95.78% 94.79% 93.36% 94.81% 113.97% 110.03% 100.00%
PBT 4,314 1,717 1,660 1,013 1,384 3,177 1,982 67.71% QoQ % 151.25% 3.43% 63.87% -26.81% -56.44% 60.29% - Horiz. % 217.66% 86.63% 83.75% 51.11% 69.83% 160.29% 100.00%
Tax -400 -418 -211 -186 -289 -506 -518 -15.79% QoQ % 4.31% -98.10% -13.44% 35.64% 42.89% 2.32% - Horiz. % 77.22% 80.69% 40.73% 35.91% 55.79% 97.68% 100.00%
NP 3,914 1,299 1,449 827 1,095 2,671 1,464 92.28% QoQ % 201.31% -10.35% 75.21% -24.47% -59.00% 82.45% - Horiz. % 267.35% 88.73% 98.98% 56.49% 74.80% 182.45% 100.00%
NP to SH 3,941 1,276 1,412 843 1,073 2,629 1,464 93.16% QoQ % 208.86% -9.63% 67.50% -21.44% -59.19% 79.58% - Horiz. % 269.19% 87.16% 96.45% 57.58% 73.29% 179.58% 100.00%
Tax Rate 9.27 % 24.34 % 12.71 % 18.36 % 20.88 % 15.93 % 26.14 % -49.80% QoQ % -61.91% 91.50% -30.77% -12.07% 31.07% -39.06% - Horiz. % 35.46% 93.11% 48.62% 70.24% 79.88% 60.94% 100.00%
Total Cost 8,863 11,346 11,005 11,821 14,108 12,007 11,876 -17.68% QoQ % -21.88% 3.10% -6.90% -16.21% 17.50% 1.10% - Horiz. % 74.63% 95.54% 92.67% 99.54% 118.79% 101.10% 100.00%
Net Worth 97,308 97,219 95,553 96,429 93,887 92,501 93,550 2.65% QoQ % 0.09% 1.74% -0.91% 2.71% 1.50% -1.12% - Horiz. % 104.02% 103.92% 102.14% 103.08% 100.36% 98.88% 100.00%
Dividend 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - 3,651 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 138.89 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 97,308 97,219 95,553 96,429 93,887 92,501 93,550 2.65% QoQ % 0.09% 1.74% -0.91% 2.71% 1.50% -1.12% - Horiz. % 104.02% 103.92% 102.14% 103.08% 100.36% 98.88% 100.00%
NOSH 60,817 60,761 60,862 60,647 60,965 60,856 60,746 0.08% QoQ % 0.09% -0.16% 0.35% -0.52% 0.18% 0.18% - Horiz. % 100.12% 100.02% 100.19% 99.84% 100.36% 100.18% 100.00%
Ratio Analysis 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 30.63 % 10.27 % 11.63 % 6.54 % 7.20 % 18.20 % 10.97 % 97.92% QoQ % 198.25% -11.69% 77.83% -9.17% -60.44% 65.91% - Horiz. % 279.22% 93.62% 106.02% 59.62% 65.63% 165.91% 100.00%
ROE 4.05 % 1.31 % 1.48 % 0.87 % 1.14 % 2.84 % 1.56 % 88.57% QoQ % 209.16% -11.49% 70.11% -23.68% -59.86% 82.05% - Horiz. % 259.62% 83.97% 94.87% 55.77% 73.08% 182.05% 100.00%
Per Share 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 21.01 20.81 20.46 20.85 24.94 24.12 21.96 -2.90% QoQ % 0.96% 1.71% -1.87% -16.40% 3.40% 9.84% - Horiz. % 95.67% 94.76% 93.17% 94.95% 113.57% 109.84% 100.00%
EPS 6.48 2.10 2.32 1.39 1.76 4.32 2.41 93.01% QoQ % 208.57% -9.48% 66.91% -21.02% -59.26% 79.25% - Horiz. % 268.88% 87.14% 96.27% 57.68% 73.03% 179.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6000 1.6000 1.5700 1.5900 1.5400 1.5200 1.5400 2.57% QoQ % 0.00% 1.91% -1.26% 3.25% 1.32% -1.30% - Horiz. % 103.90% 103.90% 101.95% 103.25% 100.00% 98.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 21.01 20.80 20.48 20.80 25.00 24.14 21.94 -2.84% QoQ % 1.01% 1.56% -1.54% -16.80% 3.56% 10.03% - Horiz. % 95.76% 94.80% 93.35% 94.80% 113.95% 110.03% 100.00%
EPS 6.48 2.10 2.32 1.39 1.76 4.32 2.41 93.01% QoQ % 208.57% -9.48% 66.91% -21.02% -59.26% 79.25% - Horiz. % 268.88% 87.14% 96.27% 57.68% 73.03% 179.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.01 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6005 1.5990 1.5716 1.5860 1.5442 1.5214 1.5387 2.65% QoQ % 0.09% 1.74% -0.91% 2.71% 1.50% -1.12% - Horiz. % 104.02% 103.92% 102.14% 103.07% 100.36% 98.88% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.0000 1.0800 1.2000 1.2200 1.2000 1.2500 1.2300 -
P/RPS 4.76 5.19 5.86 5.85 4.81 5.18 5.60 -10.24% QoQ % -8.29% -11.43% 0.17% 21.62% -7.14% -7.50% - Horiz. % 85.00% 92.68% 104.64% 104.46% 85.89% 92.50% 100.00%
P/EPS 15.43 51.43 51.72 87.77 68.18 28.94 51.04 -54.86% QoQ % -70.00% -0.56% -41.07% 28.73% 135.59% -43.30% - Horiz. % 30.23% 100.76% 101.33% 171.96% 133.58% 56.70% 100.00%
EY 6.48 1.94 1.93 1.14 1.47 3.46 1.96 121.45% QoQ % 234.02% 0.52% 69.30% -22.45% -57.51% 76.53% - Horiz. % 330.61% 98.98% 98.47% 58.16% 75.00% 176.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.80 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.63 0.68 0.76 0.77 0.78 0.82 0.80 -14.69% QoQ % -7.35% -10.53% -1.30% -1.28% -4.88% 2.50% - Horiz. % 78.75% 85.00% 95.00% 96.25% 97.50% 102.50% 100.00%
Price Multiplier on Announcement Date 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 22/12/06 14/09/06 19/06/06 29/03/06 12/01/06 28/09/05 30/06/05 -
Price 1.1500 1.3000 1.2400 1.2000 1.3000 1.2000 1.3200 -
P/RPS 5.47 6.25 6.06 5.75 5.21 4.98 6.01 -6.07% QoQ % -12.48% 3.14% 5.39% 10.36% 4.62% -17.14% - Horiz. % 91.01% 103.99% 100.83% 95.67% 86.69% 82.86% 100.00%
P/EPS 17.75 61.90 53.45 86.33 73.86 27.78 54.77 -52.72% QoQ % -71.32% 15.81% -38.09% 16.88% 165.87% -49.28% - Horiz. % 32.41% 113.02% 97.59% 157.62% 134.85% 50.72% 100.00%
EY 5.63 1.62 1.87 1.16 1.35 3.60 1.83 111.10% QoQ % 247.53% -13.37% 61.21% -14.07% -62.50% 96.72% - Horiz. % 307.65% 88.52% 102.19% 63.39% 73.77% 196.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.72 0.81 0.79 0.75 0.84 0.79 0.86 -11.14% QoQ % -11.11% 2.53% 5.33% -10.71% 6.33% -8.14% - Horiz. % 83.72% 94.19% 91.86% 87.21% 97.67% 91.86% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
4th Quarter (report).xls 
