[MBG] QoQ Cumulative Quarter Result on 30-Apr-2008 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -87.48%
YoY- -46.0%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 53,383 42,436 29,374 13,892 52,734 38,306 25,719 62.35%
PBT 6,020 5,455 5,386 2,400 8,893 6,647 3,897 33.45%
Tax -3,772 -3,700 -3,079 -1,410 -1,422 -512 -484 290.64%
NP 2,248 1,755 2,307 990 7,471 6,135 3,413 -24.20%
-
NP to SH 1,804 1,275 2,016 904 7,221 5,993 3,304 -33.07%
-
Tax Rate 62.66% 67.83% 57.17% 58.75% 15.99% 7.70% 12.42% -
Total Cost 51,135 40,681 27,067 12,902 45,263 32,171 22,306 73.42%
-
Net Worth 99,838 98,964 103,836 102,534 101,569 100,288 101,614 -1.16%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 5,478 - - 5,460 5,473 3,646 - -
Div Payout % 303.71% - - 604.03% 75.80% 60.85% - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 99,838 98,964 103,836 102,534 101,569 100,288 101,614 -1.16%
NOSH 60,877 60,714 60,722 60,671 60,820 60,780 60,847 0.03%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 4.21% 4.14% 7.85% 7.13% 14.17% 16.02% 13.27% -
ROE 1.81% 1.29% 1.94% 0.88% 7.11% 5.98% 3.25% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 87.69 69.89 48.37 22.90 86.70 63.02 42.27 62.29%
EPS 2.97 2.10 3.32 1.49 11.88 9.86 5.43 -32.99%
DPS 9.00 0.00 0.00 9.00 9.00 6.00 0.00 -
NAPS 1.64 1.63 1.71 1.69 1.67 1.65 1.67 -1.19%
Adjusted Per Share Value based on latest NOSH - 60,671
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 87.80 69.80 48.31 22.85 86.73 63.00 42.30 62.35%
EPS 2.97 2.10 3.32 1.49 11.88 9.86 5.43 -32.99%
DPS 9.01 0.00 0.00 8.98 9.00 6.00 0.00 -
NAPS 1.6421 1.6277 1.7078 1.6864 1.6706 1.6495 1.6713 -1.16%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.02 0.76 1.08 1.06 1.01 1.06 1.20 -
P/RPS 1.16 1.09 2.23 4.63 1.16 1.68 2.84 -44.80%
P/EPS 34.42 36.19 32.53 71.14 8.51 10.75 22.10 34.18%
EY 2.91 2.76 3.07 1.41 11.76 9.30 4.52 -25.34%
DY 8.82 0.00 0.00 8.49 8.91 5.66 0.00 -
P/NAPS 0.62 0.47 0.63 0.63 0.60 0.64 0.72 -9.44%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 25/03/09 12/12/08 26/09/08 30/06/08 28/03/08 14/12/07 28/09/07 -
Price 0.64 0.86 0.84 1.20 0.88 1.02 1.20 -
P/RPS 0.73 1.23 1.74 5.24 1.01 1.62 2.84 -59.40%
P/EPS 21.60 40.95 25.30 80.54 7.41 10.34 22.10 -1.50%
EY 4.63 2.44 3.95 1.24 13.49 9.67 4.52 1.60%
DY 14.06 0.00 0.00 7.50 10.23 5.88 0.00 -
P/NAPS 0.39 0.53 0.49 0.71 0.53 0.62 0.72 -33.42%

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