[MBG] QoQ Quarter Result on 30-Apr-2004 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -180.88%
YoY- -176.31%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 13,878 14,782 16,396 14,720 12,788 13,524 12,855 5.21%
PBT 2,146 2,758 4,455 -339 1,845 2,780 2,683 -13.77%
Tax -413 -579 -1,050 -795 -443 -571 -542 -16.50%
NP 1,733 2,179 3,405 -1,134 1,402 2,209 2,141 -13.09%
-
NP to SH 1,733 2,179 3,405 -1,134 1,402 2,209 2,141 -13.09%
-
Tax Rate 19.25% 20.99% 23.57% - 24.01% 20.54% 20.20% -
Total Cost 12,145 12,603 12,991 15,854 11,386 11,315 10,714 8.67%
-
Net Worth 91,818 90,081 88,165 87,930 89,218 88,238 85,761 4.63%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - 3,648 - - - 3,649 -
Div Payout % - - 107.14% - - - 170.45% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 91,818 90,081 88,165 87,930 89,218 88,238 85,761 4.63%
NOSH 60,807 60,865 60,803 60,641 60,692 60,853 60,823 -0.01%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 12.49% 14.74% 20.77% -7.70% 10.96% 16.33% 16.65% -
ROE 1.89% 2.42% 3.86% -1.29% 1.57% 2.50% 2.50% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 22.82 24.29 26.97 24.27 21.07 22.22 21.13 5.23%
EPS 2.85 3.58 5.60 -1.87 2.31 3.63 3.52 -13.07%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 1.51 1.48 1.45 1.45 1.47 1.45 1.41 4.65%
Adjusted Per Share Value based on latest NOSH - 60,641
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 22.83 24.31 26.97 24.21 21.03 22.24 21.14 5.23%
EPS 2.85 3.58 5.60 -1.87 2.31 3.63 3.52 -13.07%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 1.5102 1.4816 1.4501 1.4462 1.4674 1.4513 1.4106 4.63%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.45 1.40 1.26 1.45 1.32 1.43 1.52 -
P/RPS 6.35 5.76 4.67 5.97 6.26 6.43 7.19 -7.91%
P/EPS 50.88 39.11 22.50 -77.54 57.14 39.39 43.18 11.50%
EY 1.97 2.56 4.44 -1.29 1.75 2.54 2.32 -10.28%
DY 0.00 0.00 4.76 0.00 0.00 0.00 3.95 -
P/NAPS 0.96 0.95 0.87 1.00 0.90 0.99 1.08 -7.51%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 30/03/05 23/12/04 28/09/04 30/06/04 30/03/04 18/12/03 30/09/03 -
Price 1.24 1.35 1.36 1.46 1.40 1.43 1.30 -
P/RPS 5.43 5.56 5.04 6.01 6.64 6.43 6.15 -7.93%
P/EPS 43.51 37.71 24.29 -78.07 60.61 39.39 36.93 11.49%
EY 2.30 2.65 4.12 -1.28 1.65 2.54 2.71 -10.31%
DY 0.00 0.00 4.41 0.00 0.00 0.00 4.62 -
P/NAPS 0.82 0.91 0.94 1.01 0.95 0.99 0.92 -7.35%

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