[MBG] QoQ Quarter Result on 30-Apr-2009 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 269.38%
YoY- 116.15%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 12,153 13,008 13,736 12,315 10,947 13,062 15,482 -14.86%
PBT 1,273 1,747 3,539 2,481 565 69 2,986 -43.26%
Tax -350 -673 -801 -521 -72 -621 -1,669 -64.60%
NP 923 1,074 2,738 1,960 493 -552 1,317 -21.04%
-
NP to SH 876 1,085 2,712 1,954 529 -741 1,112 -14.66%
-
Tax Rate 27.49% 38.52% 22.63% 21.00% 12.74% 900.00% 55.89% -
Total Cost 11,230 11,934 10,998 10,355 10,454 13,614 14,165 -14.30%
-
Net Worth 102,199 101,794 103,980 101,656 60,526 99,002 103,908 -1.09%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 102,199 101,794 103,980 101,656 60,526 99,002 103,908 -1.09%
NOSH 60,833 60,955 60,807 60,872 60,526 60,737 60,765 0.07%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 7.59% 8.26% 19.93% 15.92% 4.50% -4.23% 8.51% -
ROE 0.86% 1.07% 2.61% 1.92% 0.87% -0.75% 1.07% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 19.98 21.34 22.59 20.23 18.09 21.51 25.48 -14.92%
EPS 1.44 1.78 4.46 3.21 0.87 -1.22 1.83 -14.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.67 1.71 1.67 1.00 1.63 1.71 -1.16%
Adjusted Per Share Value based on latest NOSH - 60,872
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 19.99 21.39 22.59 20.25 18.00 21.48 25.46 -14.85%
EPS 1.44 1.78 4.46 3.21 0.87 -1.22 1.83 -14.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6809 1.6743 1.7102 1.672 0.9955 1.6283 1.709 -1.09%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.05 1.08 0.99 1.00 1.02 0.76 1.08 -
P/RPS 5.26 5.06 4.38 4.94 5.64 3.53 4.24 15.40%
P/EPS 72.92 60.67 22.20 31.15 116.70 -62.30 59.02 15.09%
EY 1.37 1.65 4.51 3.21 0.86 -1.61 1.69 -13.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.58 0.60 1.02 0.47 0.63 0.00%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 26/03/10 15/12/09 24/09/09 30/06/09 25/03/09 12/12/08 26/09/08 -
Price 1.02 1.04 0.92 0.94 0.64 0.86 0.84 -
P/RPS 5.11 4.87 4.07 4.65 3.54 4.00 3.30 33.73%
P/EPS 70.83 58.43 20.63 29.28 73.23 -70.49 45.90 33.43%
EY 1.41 1.71 4.85 3.41 1.37 -1.42 2.18 -25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.54 0.56 0.64 0.53 0.49 15.67%

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