[MBG] QoQ Quarter Result on 31-Jan-2004 [#4]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -36.53%
YoY- 46.04%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 14,782 16,396 14,720 12,788 13,524 12,855 11,834 15.90%
PBT 2,758 4,455 -339 1,845 2,780 2,683 2,630 3.20%
Tax -579 -1,050 -795 -443 -571 -542 -797 -19.10%
NP 2,179 3,405 -1,134 1,402 2,209 2,141 1,833 12.15%
-
NP to SH 2,179 3,405 -1,134 1,402 2,209 2,141 1,833 12.15%
-
Tax Rate 20.99% 23.57% - 24.01% 20.54% 20.20% 30.30% -
Total Cost 12,603 12,991 15,854 11,386 11,315 10,714 10,001 16.58%
-
Net Worth 90,081 88,165 87,930 89,218 88,238 85,761 87,082 2.27%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - 3,648 - - - 3,649 - -
Div Payout % - 107.14% - - - 170.45% - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 90,081 88,165 87,930 89,218 88,238 85,761 87,082 2.27%
NOSH 60,865 60,803 60,641 60,692 60,853 60,823 60,897 -0.03%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 14.74% 20.77% -7.70% 10.96% 16.33% 16.65% 15.49% -
ROE 2.42% 3.86% -1.29% 1.57% 2.50% 2.50% 2.10% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 24.29 26.97 24.27 21.07 22.22 21.13 19.43 15.96%
EPS 3.58 5.60 -1.87 2.31 3.63 3.52 3.01 12.19%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.48 1.45 1.45 1.47 1.45 1.41 1.43 2.30%
Adjusted Per Share Value based on latest NOSH - 60,692
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 24.31 26.97 24.21 21.03 22.24 21.14 19.46 15.91%
EPS 3.58 5.60 -1.87 2.31 3.63 3.52 3.01 12.19%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.4816 1.4501 1.4462 1.4674 1.4513 1.4106 1.4323 2.27%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.40 1.26 1.45 1.32 1.43 1.52 1.56 -
P/RPS 5.76 4.67 5.97 6.26 6.43 7.19 8.03 -19.78%
P/EPS 39.11 22.50 -77.54 57.14 39.39 43.18 51.83 -17.04%
EY 2.56 4.44 -1.29 1.75 2.54 2.32 1.93 20.61%
DY 0.00 4.76 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.95 0.87 1.00 0.90 0.99 1.08 1.09 -8.71%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 23/12/04 28/09/04 30/06/04 30/03/04 18/12/03 30/09/03 30/06/03 -
Price 1.35 1.36 1.46 1.40 1.43 1.30 1.54 -
P/RPS 5.56 5.04 6.01 6.64 6.43 6.15 7.92 -20.92%
P/EPS 37.71 24.29 -78.07 60.61 39.39 36.93 51.16 -18.32%
EY 2.65 4.12 -1.28 1.65 2.54 2.71 1.95 22.57%
DY 0.00 4.41 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 0.91 0.94 1.01 0.95 0.99 0.92 1.08 -10.74%

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