[MBG] YoY Annualized Quarter Result on 31-Oct-2002 [#3]

Announcement Date
20-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 83.47%
YoY- 22.8%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 57,628 61,197 50,950 45,221 44,128 48,238 46,440 -0.22%
PBT 8,724 9,165 10,790 7,606 7,546 10,701 12,033 0.34%
Tax -1,698 -3,232 -2,546 -1,064 -2,218 -2,974 -3,328 0.71%
NP 7,025 5,933 8,244 6,542 5,328 7,726 8,705 0.22%
-
NP to SH 6,888 5,933 8,244 6,542 5,328 7,726 8,705 0.24%
-
Tax Rate 19.46% 35.26% 23.60% 13.99% 29.39% 27.79% 27.66% -
Total Cost 50,602 55,264 42,706 38,678 38,800 40,512 37,734 -0.31%
-
Net Worth 93,595 89,972 88,154 83,911 80,527 78,659 72,966 -0.26%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 4,862 4,863 4,863 - - - - -100.00%
Div Payout % 70.59% 81.97% 59.00% - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 93,595 89,972 88,154 83,911 80,527 78,659 72,966 -0.26%
NOSH 60,776 60,792 60,796 60,805 37,984 37,999 38,003 -0.49%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 12.19% 9.70% 16.18% 14.47% 12.07% 16.02% 18.75% -
ROE 7.36% 6.59% 9.35% 7.80% 6.62% 9.82% 11.93% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 94.82 100.67 83.81 74.37 116.17 126.94 122.20 0.27%
EPS 11.33 9.76 13.56 10.76 14.03 20.33 22.91 0.75%
DPS 8.00 8.00 8.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.54 1.48 1.45 1.38 2.12 2.07 1.92 0.23%
Adjusted Per Share Value based on latest NOSH - 60,678
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 94.78 100.65 83.80 74.38 72.58 79.34 76.38 -0.22%
EPS 11.33 9.76 13.56 10.76 8.76 12.71 14.32 0.24%
DPS 8.00 8.00 8.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.5394 1.4798 1.4499 1.3801 1.3245 1.2937 1.2001 -0.26%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 1.20 1.40 1.43 1.51 2.05 2.96 0.00 -
P/RPS 1.27 1.39 1.71 2.03 1.76 2.33 0.00 -100.00%
P/EPS 10.59 14.34 10.55 14.03 14.62 14.56 0.00 -100.00%
EY 9.44 6.97 9.48 7.13 6.84 6.87 0.00 -100.00%
DY 6.67 5.71 5.59 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.78 0.95 0.99 1.09 0.97 1.43 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 12/01/06 23/12/04 18/12/03 20/12/02 14/12/01 21/12/00 30/12/99 -
Price 1.30 1.35 1.43 1.32 2.78 2.30 0.00 -
P/RPS 1.37 1.34 1.71 1.77 2.39 1.81 0.00 -100.00%
P/EPS 11.47 13.83 10.55 12.27 19.82 11.31 0.00 -100.00%
EY 8.72 7.23 9.48 8.15 5.05 8.84 0.00 -100.00%
DY 6.15 5.93 5.59 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.84 0.91 0.99 0.96 1.31 1.11 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