[MBG] YoY Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -5.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
Revenue 55,568 47,816 49,816 53,360 47,336 58,880 40,076 5.59%
PBT 9,600 7,068 6,640 7,928 10,520 -1,356 7,984 3.11%
Tax -5,640 -152 -844 -2,072 -3,188 -3,180 -2,040 18.45%
NP 3,960 6,916 5,796 5,856 7,332 -4,536 5,944 -6.53%
-
NP to SH 3,616 6,696 5,648 5,856 7,332 -4,536 5,944 -7.94%
-
Tax Rate 58.75% 2.15% 12.71% 26.14% 30.30% - 25.55% -
Total Cost 51,608 40,900 44,020 47,504 40,004 63,416 34,132 7.12%
-
Net Worth 102,534 99,831 95,553 93,550 87,082 87,930 83,991 3.37%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
Div 21,841 - - - - - - -
Div Payout % 604.03% - - - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
Net Worth 102,534 99,831 95,553 93,550 87,082 87,930 83,991 3.37%
NOSH 60,671 60,872 60,862 60,746 60,897 60,641 38,005 8.10%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
NP Margin 7.13% 14.46% 11.63% 10.97% 15.49% -7.70% 14.83% -
ROE 3.53% 6.71% 5.91% 6.26% 8.42% -5.16% 7.08% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
RPS 91.59 78.55 81.85 87.84 77.73 97.09 105.45 -2.31%
EPS 5.96 11.00 9.28 9.64 12.04 -7.48 15.64 -14.84%
DPS 36.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.64 1.57 1.54 1.43 1.45 2.21 -4.36%
Adjusted Per Share Value based on latest NOSH - 60,746
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
RPS 91.39 78.64 81.93 87.76 77.86 96.84 65.91 5.59%
EPS 5.95 11.01 9.29 9.63 12.06 -7.46 9.78 -7.94%
DPS 35.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6864 1.642 1.5716 1.5387 1.4323 1.4462 1.3814 3.37%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/03 30/04/04 30/04/02 -
Price 1.06 1.08 1.20 1.23 1.56 1.45 2.82 -
P/RPS 1.16 1.37 1.47 1.40 2.01 1.49 2.67 -12.96%
P/EPS 17.79 9.82 12.93 12.76 12.96 -19.39 18.03 -0.22%
EY 5.62 10.19 7.73 7.84 7.72 -5.16 5.55 0.20%
DY 33.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.76 0.80 1.09 1.00 1.28 -11.13%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
Date 30/06/08 27/06/07 19/06/06 30/06/05 30/06/03 30/06/04 27/06/02 -
Price 1.20 1.18 1.24 1.32 1.54 1.46 2.48 -
P/RPS 1.31 1.50 1.51 1.50 1.98 1.50 2.35 -9.27%
P/EPS 20.13 10.73 13.36 13.69 12.79 -19.52 15.86 4.04%
EY 4.97 9.32 7.48 7.30 7.82 -5.12 6.31 -3.89%
DY 30.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.79 0.86 1.08 1.01 1.12 -7.30%

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