[MBG] QoQ Cumulative Quarter Result on 31-Jul-2007 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 97.37%
YoY- 22.92%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 13,892 52,734 38,306 25,719 11,954 51,424 37,876 -48.79%
PBT 2,400 8,893 6,647 3,897 1,767 9,079 7,691 -54.02%
Tax -1,410 -1,422 -512 -484 -38 -1,472 -1,029 23.39%
NP 990 7,471 6,135 3,413 1,729 7,607 6,662 -71.97%
-
NP to SH 904 7,221 5,993 3,304 1,674 7,520 6,629 -73.53%
-
Tax Rate 58.75% 15.99% 7.70% 12.42% 2.15% 16.21% 13.38% -
Total Cost 12,902 45,263 32,171 22,306 10,225 43,817 31,214 -44.54%
-
Net Worth 102,534 101,569 100,288 101,614 99,831 98,504 97,306 3.55%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 5,460 5,473 3,646 - - 3,648 3,648 30.87%
Div Payout % 604.03% 75.80% 60.85% - - 48.51% 55.05% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 102,534 101,569 100,288 101,614 99,831 98,504 97,306 3.55%
NOSH 60,671 60,820 60,780 60,847 60,872 60,805 60,816 -0.15%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 7.13% 14.17% 16.02% 13.27% 14.46% 14.79% 17.59% -
ROE 0.88% 7.11% 5.98% 3.25% 1.68% 7.63% 6.81% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 22.90 86.70 63.02 42.27 19.64 84.57 62.28 -48.70%
EPS 1.49 11.88 9.86 5.43 2.75 12.37 10.90 -73.49%
DPS 9.00 9.00 6.00 0.00 0.00 6.00 6.00 31.06%
NAPS 1.69 1.67 1.65 1.67 1.64 1.62 1.60 3.71%
Adjusted Per Share Value based on latest NOSH - 60,820
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 22.85 86.73 63.00 42.30 19.66 84.58 62.30 -48.79%
EPS 1.49 11.88 9.86 5.43 2.75 12.37 10.90 -73.49%
DPS 8.98 9.00 6.00 0.00 0.00 6.00 6.00 30.87%
NAPS 1.6864 1.6706 1.6495 1.6713 1.642 1.6201 1.6004 3.55%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.06 1.01 1.06 1.20 1.08 1.07 1.00 -
P/RPS 4.63 1.16 1.68 2.84 5.50 1.27 1.61 102.35%
P/EPS 71.14 8.51 10.75 22.10 39.27 8.65 9.17 292.37%
EY 1.41 11.76 9.30 4.52 2.55 11.56 10.90 -74.45%
DY 8.49 8.91 5.66 0.00 0.00 5.61 6.00 26.06%
P/NAPS 0.63 0.60 0.64 0.72 0.66 0.66 0.63 0.00%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 14/12/07 28/09/07 27/06/07 23/03/07 22/12/06 -
Price 1.20 0.88 1.02 1.20 1.18 1.10 1.15 -
P/RPS 5.24 1.01 1.62 2.84 6.01 1.30 1.85 100.31%
P/EPS 80.54 7.41 10.34 22.10 42.91 8.89 10.55 288.18%
EY 1.24 13.49 9.67 4.52 2.33 11.24 9.48 -74.26%
DY 7.50 10.23 5.88 0.00 0.00 5.45 5.22 27.35%
P/NAPS 0.71 0.53 0.62 0.72 0.72 0.68 0.72 -0.92%

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