[MBG] QoQ Quarter Result on 31-Jul-2003 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 16.8%
YoY- 2.93%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 14,720 12,788 13,524 12,855 11,834 10,867 11,652 16.87%
PBT -339 1,845 2,780 2,683 2,630 1,419 1,773 -
Tax -795 -443 -571 -542 -797 -459 -432 50.22%
NP -1,134 1,402 2,209 2,141 1,833 960 1,341 -
-
NP to SH -1,134 1,402 2,209 2,141 1,833 960 1,341 -
-
Tax Rate - 24.01% 20.54% 20.20% 30.30% 32.35% 24.37% -
Total Cost 15,854 11,386 11,315 10,714 10,001 9,907 10,311 33.25%
-
Net Worth 87,930 89,218 88,238 85,761 87,082 85,063 83,736 3.31%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - 3,649 - - - -
Div Payout % - - - 170.45% - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 87,930 89,218 88,238 85,761 87,082 85,063 83,736 3.31%
NOSH 60,641 60,692 60,853 60,823 60,897 60,759 60,678 -0.04%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -7.70% 10.96% 16.33% 16.65% 15.49% 8.83% 11.51% -
ROE -1.29% 1.57% 2.50% 2.50% 2.10% 1.13% 1.60% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 24.27 21.07 22.22 21.13 19.43 17.89 19.20 16.92%
EPS -1.87 2.31 3.63 3.52 3.01 1.58 2.21 -
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.45 1.47 1.45 1.41 1.43 1.40 1.38 3.35%
Adjusted Per Share Value based on latest NOSH - 60,823
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 24.21 21.03 22.24 21.14 19.46 17.87 19.16 16.89%
EPS -1.87 2.31 3.63 3.52 3.01 1.58 2.21 -
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.4462 1.4674 1.4513 1.4106 1.4323 1.3991 1.3772 3.31%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.45 1.32 1.43 1.52 1.56 1.11 1.51 -
P/RPS 5.97 6.26 6.43 7.19 8.03 6.21 7.86 -16.76%
P/EPS -77.54 57.14 39.39 43.18 51.83 70.25 68.33 -
EY -1.29 1.75 2.54 2.32 1.93 1.42 1.46 -
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 0.99 1.08 1.09 0.79 1.09 -5.58%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 30/03/04 18/12/03 30/09/03 30/06/03 28/03/03 20/12/02 -
Price 1.46 1.40 1.43 1.30 1.54 1.06 1.32 -
P/RPS 6.01 6.64 6.43 6.15 7.92 5.93 6.87 -8.53%
P/EPS -78.07 60.61 39.39 36.93 51.16 67.09 59.73 -
EY -1.28 1.65 2.54 2.71 1.95 1.49 1.67 -
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 1.01 0.95 0.99 0.92 1.08 0.76 0.96 3.44%

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