[MBG] YoY Cumulative 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- -76.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
Revenue 13,892 11,954 12,454 13,340 11,834 14,720 10,019 5.59%
PBT 2,400 1,767 1,660 1,982 2,630 -339 1,996 3.11%
Tax -1,410 -38 -211 -518 -797 -795 -510 18.45%
NP 990 1,729 1,449 1,464 1,833 -1,134 1,486 -6.53%
-
NP to SH 904 1,674 1,412 1,464 1,833 -1,134 1,486 -7.94%
-
Tax Rate 58.75% 2.15% 12.71% 26.14% 30.30% - 25.55% -
Total Cost 12,902 10,225 11,005 11,876 10,001 15,854 8,533 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 5,460 - - - - - - -
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 0.88% 1.68% 1.48% 1.56% 2.10% -1.29% 1.77% -
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 22.90 19.64 20.46 21.96 19.43 24.27 26.36 -2.31%
EPS 1.49 2.75 2.32 2.41 3.01 -1.87 3.91 -14.84%
DPS 9.00 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 22.85 19.66 20.48 21.94 19.46 24.21 16.48 5.59%
EPS 1.49 2.75 2.32 2.41 3.01 -1.87 2.44 -7.88%
DPS 8.98 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 4.63 5.50 5.86 5.60 8.03 5.97 10.70 -13.01%
P/EPS 71.14 39.27 51.72 51.04 51.83 -77.54 72.12 -0.22%
EY 1.41 2.55 1.93 1.96 1.93 -1.29 1.39 0.23%
DY 8.49 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 5.24 6.01 6.06 6.01 7.92 6.01 9.41 -9.28%
P/EPS 80.54 42.91 53.45 54.77 51.16 -78.07 63.43 4.05%
EY 1.24 2.33 1.87 1.83 1.95 -1.28 1.58 -3.95%
DY 7.50 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