[MBG] QoQ Cumulative Quarter Result on 31-Jul-2000 [#2]

Announcement Date
29-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jul-2000 [#2]
Profit Trend
QoQ- 92.26%
YoY- 9.99%
Quarter Report
View:
Show?
Cumulative Result
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Revenue 10,808 47,859 36,179 23,775 11,176 46,462 34,830 1.19%
PBT 1,915 8,951 8,026 5,776 2,812 11,942 9,025 1.58%
Tax -600 -2,376 -2,231 -1,504 -590 -3,191 -2,496 1.45%
NP 1,315 6,575 5,795 4,272 2,222 8,751 6,529 1.63%
-
NP to SH 1,315 6,575 5,795 4,272 2,222 8,751 6,529 1.63%
-
Tax Rate 31.33% 26.54% 27.80% 26.04% 20.98% 26.72% 27.66% -
Total Cost 9,493 41,284 30,384 19,503 8,954 37,711 28,301 1.11%
-
Net Worth 77,911 76,406 78,659 77,154 74,826 72,196 72,966 -0.06%
Dividend
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Div - 3,041 - - - - - -
Div Payout % - 46.25% - - - - - -
Equity
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Net Worth 77,911 76,406 78,659 77,154 74,826 72,196 72,966 -0.06%
NOSH 38,005 38,013 38,000 38,007 37,982 37,998 38,003 -0.00%
Ratio Analysis
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
NP Margin 12.17% 13.74% 16.02% 17.97% 19.88% 18.83% 18.75% -
ROE 1.69% 8.61% 7.37% 5.54% 2.97% 12.12% 8.95% -
Per Share
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
RPS 28.44 125.90 95.21 62.55 29.42 122.27 91.65 1.19%
EPS 3.46 17.30 15.25 11.24 5.85 23.03 17.18 1.63%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.01 2.07 2.03 1.97 1.90 1.92 -0.06%
Adjusted Per Share Value based on latest NOSH - 38,033
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
RPS 17.78 78.72 59.50 39.10 18.38 76.42 57.29 1.19%
EPS 2.16 10.81 9.53 7.03 3.65 14.39 10.74 1.64%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2814 1.2567 1.2938 1.269 1.2307 1.1874 1.2001 -0.06%
Price Multiplier on Financial Quarter End Date
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Date 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 - -
Price 1.70 1.90 2.96 3.10 3.20 2.85 0.00 -
P/RPS 5.98 1.51 3.11 4.96 10.88 2.33 0.00 -100.00%
P/EPS 49.13 10.98 19.41 27.58 54.70 12.38 0.00 -100.00%
EY 2.04 9.10 5.15 3.63 1.83 8.08 0.00 -100.00%
DY 0.00 4.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.95 1.43 1.53 1.62 1.50 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Date 29/06/01 29/03/01 21/12/00 29/09/00 18/07/00 29/03/00 30/12/99 -
Price 1.90 2.19 2.30 2.78 2.90 3.62 0.00 -
P/RPS 6.68 1.74 2.42 4.44 9.86 2.96 0.00 -100.00%
P/EPS 54.91 12.66 15.08 24.73 49.57 15.72 0.00 -100.00%
EY 1.82 7.90 6.63 4.04 2.02 6.36 0.00 -100.00%
DY 0.00 3.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.09 1.11 1.37 1.47 1.91 0.00 -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 & 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