[MBG] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -68.76%
YoY- 23.35%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 51,001 38,213 24,689 11,834 44,783 33,916 22,264 73.51%
PBT 9,938 8,093 5,313 2,630 7,124 5,705 3,932 85.23%
Tax -2,353 -1,910 -1,339 -797 -1,257 -798 -366 244.57%
NP 7,585 6,183 3,974 1,833 5,867 4,907 3,566 65.16%
-
NP to SH 7,585 6,183 3,974 1,833 5,867 4,907 3,566 65.16%
-
Tax Rate 23.68% 23.60% 25.20% 30.30% 17.64% 13.99% 9.31% -
Total Cost 43,416 32,030 20,715 10,001 38,916 29,009 18,698 75.08%
-
Net Worth 89,342 88,154 85,677 87,082 85,117 83,911 82,116 5.76%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 3,646 3,647 3,645 - 4,863 - - -
Div Payout % 48.08% 59.00% 91.74% - 82.90% - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 89,342 88,154 85,677 87,082 85,117 83,911 82,116 5.76%
NOSH 60,777 60,796 60,764 60,897 60,797 60,805 38,017 36.60%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 14.87% 16.18% 16.10% 15.49% 13.10% 14.47% 16.02% -
ROE 8.49% 7.01% 4.64% 2.10% 6.89% 5.85% 4.34% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 83.91 62.85 40.63 19.43 73.66 55.78 58.56 27.01%
EPS 12.48 10.17 6.54 3.01 9.65 8.07 9.38 20.90%
DPS 6.00 6.00 6.00 0.00 8.00 0.00 0.00 -
NAPS 1.47 1.45 1.41 1.43 1.40 1.38 2.16 -22.57%
Adjusted Per Share Value based on latest NOSH - 60,897
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 83.88 62.85 40.61 19.46 73.66 55.78 36.62 73.50%
EPS 12.48 10.17 6.54 3.01 9.65 8.07 5.87 65.11%
DPS 6.00 6.00 6.00 0.00 8.00 0.00 0.00 -
NAPS 1.4694 1.4499 1.4092 1.4323 1.40 1.3801 1.3506 5.76%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.32 1.43 1.52 1.56 1.11 1.51 2.40 -
P/RPS 1.57 2.28 3.74 8.03 1.51 2.71 4.10 -47.17%
P/EPS 10.58 14.06 23.24 51.83 11.50 18.71 25.59 -44.41%
EY 9.45 7.11 4.30 1.93 8.69 5.34 3.91 79.80%
DY 4.55 4.20 3.95 0.00 7.21 0.00 0.00 -
P/NAPS 0.90 0.99 1.08 1.09 0.79 1.09 1.11 -13.01%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 18/12/03 30/09/03 30/06/03 28/03/03 20/12/02 20/09/02 -
Price 1.40 1.43 1.30 1.54 1.06 1.32 1.50 -
P/RPS 1.67 2.28 3.20 7.92 1.44 2.37 2.56 -24.72%
P/EPS 11.22 14.06 19.88 51.16 10.98 16.36 15.99 -20.98%
EY 8.91 7.11 5.03 1.95 9.10 6.11 6.25 26.58%
DY 4.29 4.20 4.62 0.00 7.55 0.00 0.00 -
P/NAPS 0.95 0.99 0.92 1.08 0.76 0.96 0.69 23.68%

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