[MBG] QoQ Cumulative Quarter Result on 31-Jul-2002 [#2]

Announcement Date
20-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 139.97%
YoY- 26.99%
Quarter Report
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 11,834 44,783 33,916 22,264 10,019 43,656 33,096 -49.71%
PBT 2,630 7,124 5,705 3,932 1,996 7,564 5,660 -40.09%
Tax -797 -1,257 -798 -366 -510 -1,697 -1,664 -38.86%
NP 1,833 5,867 4,907 3,566 1,486 5,867 3,996 -40.60%
-
NP to SH 1,833 5,867 4,907 3,566 1,486 5,867 3,996 -40.60%
-
Tax Rate 30.30% 17.64% 13.99% 9.31% 25.55% 22.44% 29.40% -
Total Cost 10,001 38,916 29,009 18,698 8,533 37,789 29,100 -51.03%
-
Net Worth 87,082 85,117 83,911 82,116 83,991 79,417 80,527 5.37%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 4,863 - - - 3,039 - -
Div Payout % - 82.90% - - - 51.81% - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 87,082 85,117 83,911 82,116 83,991 79,417 80,527 5.37%
NOSH 60,897 60,797 60,805 38,017 38,005 37,998 37,984 37.10%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 15.49% 13.10% 14.47% 16.02% 14.83% 13.44% 12.07% -
ROE 2.10% 6.89% 5.85% 4.34% 1.77% 7.39% 4.96% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 19.43 73.66 55.78 58.56 26.36 114.89 87.13 -63.32%
EPS 3.01 9.65 8.07 9.38 3.91 15.44 10.52 -56.67%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.43 1.40 1.38 2.16 2.21 2.09 2.12 -23.14%
Adjusted Per Share Value based on latest NOSH - 38,025
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 19.46 73.66 55.78 36.62 16.48 71.80 54.43 -49.72%
EPS 3.01 9.65 8.07 5.87 2.44 9.65 6.57 -40.65%
DPS 0.00 8.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.4323 1.40 1.3801 1.3506 1.3814 1.3062 1.3245 5.36%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.56 1.11 1.51 2.40 2.82 2.40 2.05 -
P/RPS 8.03 1.51 2.71 4.10 10.70 2.09 2.35 127.37%
P/EPS 51.83 11.50 18.71 25.59 72.12 15.54 19.49 92.29%
EY 1.93 8.69 5.34 3.91 1.39 6.43 5.13 -47.97%
DY 0.00 7.21 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 1.09 0.79 1.09 1.11 1.28 1.15 0.97 8.10%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 28/03/03 20/12/02 20/09/02 27/06/02 25/03/02 14/12/01 -
Price 1.54 1.06 1.32 1.50 2.48 2.60 2.78 -
P/RPS 7.92 1.44 2.37 2.56 9.41 2.26 3.19 83.65%
P/EPS 51.16 10.98 16.36 15.99 63.43 16.84 26.43 55.50%
EY 1.95 9.10 6.11 6.25 1.58 5.94 3.78 -35.75%
DY 0.00 7.55 0.00 0.00 0.00 3.08 0.00 -
P/NAPS 1.08 0.76 0.96 0.69 1.12 1.24 1.31 -12.10%

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