[MBL] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 6.51%
YoY--%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 7,816 15,353 7,462 10,759 14,658 0 0 -
PBT 1,048 3,150 1,132 2,703 2,988 0 0 -
Tax -20 -186 -23 144 -315 0 0 -
NP 1,028 2,964 1,109 2,847 2,673 0 0 -
-
NP to SH 1,028 2,964 1,109 2,847 2,673 0 0 -
-
Tax Rate 1.91% 5.90% 2.03% -5.33% 10.54% - - -
Total Cost 6,788 12,389 6,353 7,912 11,985 0 0 -
-
Net Worth 57,824 57,070 54,991 23,009 40,521 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 584 - - - -
Div Payout % - - - 20.55% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 57,824 57,070 54,991 23,009 40,521 0 0 -
NOSH 91,785 92,049 91,652 38,999 71,090 0 0 -
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.15% 19.31% 14.86% 26.46% 18.24% 0.00% 0.00% -
ROE 1.78% 5.19% 2.02% 12.37% 6.60% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.52 16.68 8.14 27.59 20.62 0.00 0.00 -
EPS 1.12 3.22 1.21 7.30 3.76 0.00 0.00 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.60 0.59 0.57 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 38,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.14 6.17 3.00 4.32 5.89 0.00 0.00 -
EPS 0.41 1.19 0.45 1.14 1.07 0.00 0.00 -
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.2324 0.2294 0.221 0.0925 0.1629 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 - - - -
Price 0.64 0.60 0.60 0.63 0.00 0.00 0.00 -
P/RPS 7.52 3.60 7.37 2.28 0.00 0.00 0.00 -
P/EPS 57.14 18.63 49.59 8.63 0.00 0.00 0.00 -
EY 1.75 5.37 2.02 11.59 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 1.02 0.97 1.00 1.07 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 26/05/10 24/02/10 02/12/09 - - -
Price 0.63 0.61 0.60 0.57 0.57 0.00 0.00 -
P/RPS 7.40 3.66 7.37 2.07 2.76 0.00 0.00 -
P/EPS 56.25 18.94 49.59 7.81 15.16 0.00 0.00 -
EY 1.78 5.28 2.02 12.81 6.60 0.00 0.00 -
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 1.00 0.97 1.00 0.00 0.00 -

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