[MBL] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
02-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 45,630 29,848 25,417 38,597 0 0 0 -
PBT 8,564 4,528 8,796 11,401 0 0 0 -
Tax -418 -92 -171 -848 0 0 0 -
NP 8,146 4,436 8,625 10,553 0 0 0 -
-
NP to SH 8,146 4,436 8,625 10,553 0 0 0 -
-
Tax Rate 4.88% 2.03% 1.94% 7.44% - - - -
Total Cost 37,484 25,412 16,792 28,044 0 0 0 -
-
Net Worth 57,003 54,991 23,005 13,638 0 0 0 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 1,169 - - - - -
Div Payout % - - 13.56% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 57,003 54,991 23,005 13,638 0 0 0 -
NOSH 91,941 91,652 38,991 23,926 0 0 0 -
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.85% 14.86% 33.93% 27.34% 0.00% 0.00% 0.00% -
ROE 14.29% 8.07% 37.49% 77.38% 0.00% 0.00% 0.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 49.63 32.57 65.19 161.31 0.00 0.00 0.00 -
EPS 8.86 4.84 22.12 44.11 0.00 0.00 0.00 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.59 0.57 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 71,090
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.07 13.13 11.18 16.98 0.00 0.00 0.00 -
EPS 3.58 1.95 3.79 4.64 0.00 0.00 0.00 -
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.00 -
NAPS 0.2508 0.2419 0.1012 0.06 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 - - - - -
Price 0.60 0.60 0.63 0.00 0.00 0.00 0.00 -
P/RPS 1.21 1.84 0.97 0.00 0.00 0.00 0.00 -
P/EPS 6.77 12.40 2.85 0.00 0.00 0.00 0.00 -
EY 14.77 8.07 35.11 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.00 1.07 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 24/02/10 02/12/09 - - - -
Price 0.61 0.60 0.57 0.57 0.00 0.00 0.00 -
P/RPS 1.23 1.84 0.87 0.35 0.00 0.00 0.00 -
P/EPS 6.88 12.40 2.58 1.29 0.00 0.00 0.00 -
EY 14.52 8.07 38.81 77.38 0.00 0.00 0.00 -
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.00 0.97 1.00 0.00 0.00 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