[MBG] YoY Quarter Result on 2010-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 12,304 10,984 15,073 12,489 13,008 13,062 12,587 -0.38% YoY % 12.02% -27.13% 20.69% -3.99% -0.41% 3.77% - Horiz. % 97.75% 87.26% 119.75% 99.22% 103.34% 103.77% 100.00%
PBT 1,215 208 2,280 1,596 1,747 69 2,750 -12.72% YoY % 484.13% -90.88% 42.86% -8.64% 2,431.88% -97.49% - Horiz. % 44.18% 7.56% 82.91% 58.04% 63.53% 2.51% 100.00%
Tax -347 243 -556 -397 -673 -621 -28 52.06% YoY % -242.80% 143.71% -40.05% 41.01% -8.37% -2,117.86% - Horiz. % 1,239.29% -867.86% 1,985.71% 1,417.86% 2,403.57% 2,217.86% 100.00%
NP 868 451 1,724 1,199 1,074 -552 2,722 -17.33% YoY % 92.46% -73.84% 43.79% 11.64% 294.57% -120.28% - Horiz. % 31.89% 16.57% 63.34% 44.05% 39.46% -20.28% 100.00%
NP to SH 873 446 1,724 1,202 1,085 -741 2,689 -17.08% YoY % 95.74% -74.13% 43.43% 10.78% 246.42% -127.56% - Horiz. % 32.47% 16.59% 64.11% 44.70% 40.35% -27.56% 100.00%
Tax Rate 28.56 % -116.83 % 24.39 % 24.87 % 38.52 % 900.00 % 1.02 % 74.17% YoY % 124.45% -579.01% -1.93% -35.44% -95.72% 88,135.30% - Horiz. % 2,800.00% -11,453.92% 2,391.18% 2,438.24% 3,776.47% 88,235.30% 100.00%
Total Cost 11,436 10,533 13,349 11,290 11,934 13,614 9,865 2.49% YoY % 8.57% -21.10% 18.24% -5.40% -12.34% 38.00% - Horiz. % 115.92% 106.77% 135.32% 114.45% 120.97% 138.00% 100.00%
Net Worth 105,184 105,184 104,780 103,809 101,794 99,002 100,381 0.78% YoY % 0.00% 0.39% 0.94% 1.98% 2.82% -1.37% - Horiz. % 104.78% 104.78% 104.38% 103.41% 101.41% 98.63% 100.00%
Dividend 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - 7,614 - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 441.70 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 105,184 105,184 104,780 103,809 101,794 99,002 100,381 0.78% YoY % 0.00% 0.39% 0.94% 1.98% 2.82% -1.37% - Horiz. % 104.78% 104.78% 104.38% 103.41% 101.41% 98.63% 100.00%
NOSH 60,800 60,800 60,918 60,707 60,955 60,737 60,837 -0.01% YoY % 0.00% -0.19% 0.35% -0.41% 0.36% -0.16% - Horiz. % 99.94% 99.94% 100.13% 99.79% 100.19% 99.84% 100.00%
Ratio Analysis 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 7.05 % 4.11 % 11.44 % 9.60 % 8.26 % -4.23 % 21.63 % -17.03% YoY % 71.53% -64.07% 19.17% 16.22% 295.27% -119.56% - Horiz. % 32.59% 19.00% 52.89% 44.38% 38.19% -19.56% 100.00%
ROE 0.83 % 0.42 % 1.65 % 1.16 % 1.07 % -0.75 % 2.68 % -17.73% YoY % 97.62% -74.55% 42.24% 8.41% 242.67% -127.99% - Horiz. % 30.97% 15.67% 61.57% 43.28% 39.93% -27.99% 100.00%
Per Share 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 20.24 18.07 24.74 20.57 21.34 21.51 20.69 -0.37% YoY % 12.01% -26.96% 20.27% -3.61% -0.79% 3.96% - Horiz. % 97.83% 87.34% 119.57% 99.42% 103.14% 103.96% 100.00%
EPS 1.44 0.73 2.83 1.98 1.78 -1.22 4.42 -17.03% YoY % 97.26% -74.20% 42.93% 11.24% 245.90% -127.60% - Horiz. % 32.58% 16.52% 64.03% 44.80% 40.27% -27.60% 100.00%
DPS 0.00 0.00 12.50 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.7300 1.7300 1.7200 1.7100 1.6700 1.6300 1.6500 0.79% YoY % 0.00% 0.58% 0.58% 2.40% 2.45% -1.21% - Horiz. % 104.85% 104.85% 104.24% 103.64% 101.21% 98.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 20.24 18.07 24.79 20.54 21.39 21.48 20.70 -0.37% YoY % 12.01% -27.11% 20.69% -3.97% -0.42% 3.77% - Horiz. % 97.78% 87.29% 119.76% 99.23% 103.33% 103.77% 100.00%
EPS 1.44 0.73 2.84 1.98 1.78 -1.22 4.42 -17.03% YoY % 97.26% -74.30% 43.43% 11.24% 245.90% -127.60% - Horiz. % 32.58% 16.52% 64.25% 44.80% 40.27% -27.60% 100.00%
DPS 0.00 0.00 12.52 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.7300 1.7300 1.7234 1.7074 1.6743 1.6283 1.6510 0.78% YoY % 0.00% 0.38% 0.94% 1.98% 2.83% -1.37% - Horiz. % 104.78% 104.78% 104.39% 103.42% 101.41% 98.63% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.3300 1.4500 1.1600 1.1400 1.0800 0.7600 1.0600 -
P/RPS 6.57 8.03 4.69 5.54 5.06 3.53 5.12 4.24% YoY % -18.18% 71.22% -15.34% 9.49% 43.34% -31.05% - Horiz. % 128.32% 156.84% 91.60% 108.20% 98.83% 68.95% 100.00%
P/EPS 92.63 197.67 40.99 57.58 60.67 -62.30 23.98 25.24% YoY % -53.14% 382.24% -28.81% -5.09% 197.38% -359.80% - Horiz. % 386.28% 824.31% 170.93% 240.12% 253.00% -259.80% 100.00%
EY 1.08 0.51 2.44 1.74 1.65 -1.61 4.17 -20.14% YoY % 111.76% -79.10% 40.23% 5.45% 202.48% -138.61% - Horiz. % 25.90% 12.23% 58.51% 41.73% 39.57% -38.61% 100.00%
DY 0.00 0.00 10.78 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.77 0.84 0.67 0.67 0.65 0.47 0.64 3.13% YoY % -8.33% 25.37% 0.00% 3.08% 38.30% -26.56% - Horiz. % 120.31% 131.25% 104.69% 104.69% 101.56% 73.44% 100.00%
Price Multiplier on Announcement Date 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 20/12/13 21/12/12 28/12/11 20/12/10 15/12/09 12/12/08 14/12/07 -
Price 1.3800 1.4000 1.1800 1.1700 1.0400 0.8600 1.0200 -
P/RPS 6.82 7.75 4.77 5.69 4.87 4.00 4.93 5.55% YoY % -12.00% 62.47% -16.17% 16.84% 21.75% -18.86% - Horiz. % 138.34% 157.20% 96.75% 115.42% 98.78% 81.14% 100.00%
P/EPS 96.11 190.85 41.70 59.09 58.43 -70.49 23.08 26.81% YoY % -49.64% 357.67% -29.43% 1.13% 182.89% -405.42% - Horiz. % 416.42% 826.91% 180.68% 256.02% 253.16% -305.42% 100.00%
EY 1.04 0.52 2.40 1.69 1.71 -1.42 4.33 -21.14% YoY % 100.00% -78.33% 42.01% -1.17% 220.42% -132.79% - Horiz. % 24.02% 12.01% 55.43% 39.03% 39.49% -32.79% 100.00%
DY 0.00 0.00 10.59 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.80 0.81 0.69 0.68 0.62 0.53 0.62 4.34% YoY % -1.23% 17.39% 1.47% 9.68% 16.98% -14.52% - Horiz. % 129.03% 130.65% 111.29% 109.68% 100.00% 85.48% 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
MIB%203rd%20Quarter%20(report)%202011(1).xls 
