[MBG] YoY Annualized Quarter Result on 31-Jul-2002 [#2]

Announcement Date
20-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- -40.01%
YoY- -36.5%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 56,036 62,232 49,378 22,264 45,298 47,550 44,122 -0.25%
PBT 10,318 8,232 10,626 3,932 7,896 11,552 10,582 0.02%
Tax -1,970 -3,690 -2,678 -366 -2,280 -3,008 -2,814 0.37%
NP 8,348 4,542 7,948 3,566 5,616 8,544 7,768 -0.07%
-
NP to SH 8,186 4,542 7,948 3,566 5,616 8,544 7,768 -0.05%
-
Tax Rate 19.09% 44.83% 25.20% 9.31% 28.88% 26.04% 26.59% -
Total Cost 47,688 57,690 41,430 18,698 39,682 39,006 36,354 -0.28%
-
Net Worth 92,442 88,046 85,677 82,116 79,414 77,154 71,827 -0.26%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div 7,298 7,286 7,291 - - - - -100.00%
Div Payout % 89.15% 160.43% 91.74% - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 92,442 88,046 85,677 82,116 79,414 77,154 71,827 -0.26%
NOSH 60,817 60,721 60,764 38,017 37,997 38,007 38,003 -0.49%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 14.90% 7.30% 16.10% 16.02% 12.40% 17.97% 17.61% -
ROE 8.86% 5.16% 9.28% 4.34% 7.07% 11.07% 10.81% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 92.14 102.49 81.26 58.56 119.21 125.11 116.10 0.24%
EPS 13.46 7.48 13.08 9.38 14.78 22.48 20.44 0.44%
DPS 12.00 12.00 12.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.52 1.45 1.41 2.16 2.09 2.03 1.89 0.23%
Adjusted Per Share Value based on latest NOSH - 38,025
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 92.16 102.36 81.21 36.62 74.50 78.21 72.57 -0.25%
EPS 13.46 7.47 13.07 5.87 9.24 14.05 12.78 -0.05%
DPS 12.00 11.98 11.99 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.5204 1.4481 1.4092 1.3506 1.3062 1.269 1.1814 -0.26%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 1.25 1.26 1.52 2.40 2.18 3.10 0.00 -
P/RPS 1.36 1.23 1.87 4.10 1.83 2.48 0.00 -100.00%
P/EPS 9.29 16.84 11.62 25.59 14.75 13.79 0.00 -100.00%
EY 10.77 5.94 8.61 3.91 6.78 7.25 0.00 -100.00%
DY 9.60 9.52 7.89 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.82 0.87 1.08 1.11 1.04 1.53 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 28/09/05 28/09/04 30/09/03 20/09/02 25/09/01 29/09/00 28/09/99 -
Price 1.20 1.36 1.30 1.50 2.20 2.78 0.00 -
P/RPS 1.30 1.33 1.60 2.56 1.85 2.22 0.00 -100.00%
P/EPS 8.92 18.18 9.94 15.99 14.88 12.37 0.00 -100.00%
EY 11.22 5.50 10.06 6.25 6.72 8.09 0.00 -100.00%
DY 10.00 8.82 9.23 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.79 0.94 0.92 0.69 1.05 1.37 0.00 -100.00%

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