[MBG] YoY Quarter Result on 31-Jul-2000 [#2]

Announcement Date
29-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jul-2000 [#2]
Profit Trend
QoQ- -7.74%
YoY- -16.73%
Quarter Report
View:
Show?
Quarter Result
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Revenue 12,855 12,245 11,841 12,599 12,593 0 -100.00%
PBT 2,683 1,936 2,033 2,964 3,580 0 -100.00%
Tax -542 144 -540 -914 -1,118 0 -100.00%
NP 2,141 2,080 1,493 2,050 2,462 0 -100.00%
-
NP to SH 2,141 2,080 1,493 2,050 2,462 0 -100.00%
-
Tax Rate 20.20% -7.44% 26.56% 30.84% 31.23% - -
Total Cost 10,714 10,165 10,348 10,549 10,131 0 -100.00%
-
Net Worth 85,761 82,135 79,398 77,207 71,808 0 -100.00%
Dividend
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Div 3,649 - - - - - -100.00%
Div Payout % 170.45% - - - - - -
Equity
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Net Worth 85,761 82,135 79,398 77,207 71,808 0 -100.00%
NOSH 60,823 38,025 37,989 38,033 37,993 0 -100.00%
Ratio Analysis
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
NP Margin 16.65% 16.99% 12.61% 16.27% 19.55% 0.00% -
ROE 2.50% 2.53% 1.88% 2.66% 3.43% 0.00% -
Per Share
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
RPS 21.13 32.20 31.17 33.13 33.14 0.00 -100.00%
EPS 3.52 5.47 3.93 5.39 6.48 0.00 -100.00%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.41 2.16 2.09 2.03 1.89 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 38,033
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
RPS 21.14 20.14 19.48 20.72 20.71 0.00 -100.00%
EPS 3.52 3.42 2.46 3.37 4.05 0.00 -100.00%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.4106 1.3509 1.3059 1.2699 1.1811 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Date 31/07/03 31/07/02 31/07/01 31/07/00 - - -
Price 1.52 2.40 2.18 3.10 0.00 0.00 -
P/RPS 7.19 7.45 6.99 9.36 0.00 0.00 -100.00%
P/EPS 43.18 43.88 55.47 57.51 0.00 0.00 -100.00%
EY 2.32 2.28 1.80 1.74 0.00 0.00 -100.00%
DY 3.95 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.08 1.11 1.04 1.53 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Date 30/09/03 20/09/02 25/09/01 29/09/00 28/09/99 - -
Price 1.30 1.50 2.20 2.78 0.00 0.00 -
P/RPS 6.15 4.66 7.06 8.39 0.00 0.00 -100.00%
P/EPS 36.93 27.42 55.98 51.58 0.00 0.00 -100.00%
EY 2.71 3.65 1.79 1.94 0.00 0.00 -100.00%
DY 4.62 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.92 0.69 1.05 1.37 0.00 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