[MBG] QoQ Annualized Quarter Result on 31-Jan-2001 [#4]

Announcement Date
29-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jan-2001 [#4]
Profit Trend
QoQ- -14.91%
YoY- -24.87%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Revenue 44,128 45,298 43,232 47,859 48,238 47,550 44,704 -0.85%
PBT 7,546 7,896 7,660 8,951 10,701 11,552 11,248 -23.30%
Tax -2,218 -2,280 -2,400 -2,376 -2,974 -3,008 -2,360 -4.04%
NP 5,328 5,616 5,260 6,575 7,726 8,544 8,888 -28.83%
-
NP to SH 5,328 5,616 5,260 6,575 7,726 8,544 8,888 -28.83%
-
Tax Rate 29.39% 28.88% 31.33% 26.54% 27.79% 26.04% 20.98% -
Total Cost 38,800 39,682 37,972 41,284 40,512 39,006 35,816 5.46%
-
Net Worth 80,527 79,414 77,911 76,406 78,659 77,154 74,826 5.00%
Dividend
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Div - - - 3,041 - - - -
Div Payout % - - - 46.25% - - - -
Equity
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Net Worth 80,527 79,414 77,911 76,406 78,659 77,154 74,826 5.00%
NOSH 37,984 37,997 38,005 38,013 37,999 38,007 37,982 0.00%
Ratio Analysis
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
NP Margin 12.07% 12.40% 12.17% 13.74% 16.02% 17.97% 19.88% -
ROE 6.62% 7.07% 6.75% 8.61% 9.82% 11.07% 11.88% -
Per Share
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 116.17 119.21 113.75 125.90 126.94 125.11 117.70 -0.86%
EPS 14.03 14.78 13.84 17.30 20.33 22.48 23.40 -28.82%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.12 2.09 2.05 2.01 2.07 2.03 1.97 4.99%
Adjusted Per Share Value based on latest NOSH - 38,136
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 72.58 74.50 71.11 78.72 79.34 78.21 73.53 -0.86%
EPS 8.76 9.24 8.65 10.81 12.71 14.05 14.62 -28.86%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.3245 1.3062 1.2814 1.2567 1.2937 1.269 1.2307 5.00%
Price Multiplier on Financial Quarter End Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 -
Price 2.05 2.18 1.70 1.90 2.96 3.10 3.20 -
P/RPS 1.76 1.83 1.49 1.51 2.33 2.48 2.72 -25.13%
P/EPS 14.62 14.75 12.28 10.98 14.56 13.79 13.68 4.51%
EY 6.84 6.78 8.14 9.10 6.87 7.25 7.31 -4.32%
DY 0.00 0.00 0.00 4.21 0.00 0.00 0.00 -
P/NAPS 0.97 1.04 0.83 0.95 1.43 1.53 1.62 -28.89%
Price Multiplier on Announcement Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 14/12/01 25/09/01 29/06/01 29/03/01 21/12/00 29/09/00 18/07/00 -
Price 2.78 2.20 1.90 2.19 2.30 2.78 2.90 -
P/RPS 2.39 1.85 1.67 1.74 1.81 2.22 2.46 -1.90%
P/EPS 19.82 14.88 13.73 12.66 11.31 12.37 12.39 36.66%
EY 5.05 6.72 7.28 7.90 8.84 8.09 8.07 -26.77%
DY 0.00 0.00 0.00 3.65 0.00 0.00 0.00 -
P/NAPS 1.31 1.05 0.93 1.09 1.11 1.37 1.47 -7.37%

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