[MBG] QoQ Quarter Result on 31-Jul-2004 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 400.26%
YoY- 59.04%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 13,340 13,878 14,782 16,396 14,720 12,788 13,524 -0.90%
PBT 1,982 2,146 2,758 4,455 -339 1,845 2,780 -20.20%
Tax -518 -413 -579 -1,050 -795 -443 -571 -6.29%
NP 1,464 1,733 2,179 3,405 -1,134 1,402 2,209 -24.00%
-
NP to SH 1,464 1,733 2,179 3,405 -1,134 1,402 2,209 -24.00%
-
Tax Rate 26.14% 19.25% 20.99% 23.57% - 24.01% 20.54% -
Total Cost 11,876 12,145 12,603 12,991 15,854 11,386 11,315 3.28%
-
Net Worth 93,550 91,818 90,081 88,165 87,930 89,218 88,238 3.97%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - 3,648 - - - -
Div Payout % - - - 107.14% - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 93,550 91,818 90,081 88,165 87,930 89,218 88,238 3.97%
NOSH 60,746 60,807 60,865 60,803 60,641 60,692 60,853 -0.11%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 10.97% 12.49% 14.74% 20.77% -7.70% 10.96% 16.33% -
ROE 1.56% 1.89% 2.42% 3.86% -1.29% 1.57% 2.50% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 21.96 22.82 24.29 26.97 24.27 21.07 22.22 -0.78%
EPS 2.41 2.85 3.58 5.60 -1.87 2.31 3.63 -23.91%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.54 1.51 1.48 1.45 1.45 1.47 1.45 4.10%
Adjusted Per Share Value based on latest NOSH - 60,803
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 21.94 22.83 24.31 26.97 24.21 21.03 22.24 -0.90%
EPS 2.41 2.85 3.58 5.60 -1.87 2.31 3.63 -23.91%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.5387 1.5102 1.4816 1.4501 1.4462 1.4674 1.4513 3.97%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.23 1.45 1.40 1.26 1.45 1.32 1.43 -
P/RPS 5.60 6.35 5.76 4.67 5.97 6.26 6.43 -8.80%
P/EPS 51.04 50.88 39.11 22.50 -77.54 57.14 39.39 18.87%
EY 1.96 1.97 2.56 4.44 -1.29 1.75 2.54 -15.88%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.80 0.96 0.95 0.87 1.00 0.90 0.99 -13.25%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 30/03/05 23/12/04 28/09/04 30/06/04 30/03/04 18/12/03 -
Price 1.32 1.24 1.35 1.36 1.46 1.40 1.43 -
P/RPS 6.01 5.43 5.56 5.04 6.01 6.64 6.43 -4.40%
P/EPS 54.77 43.51 37.71 24.29 -78.07 60.61 39.39 24.60%
EY 1.83 2.30 2.65 4.12 -1.28 1.65 2.54 -19.64%
DY 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 0.91 0.94 1.01 0.95 0.99 -8.96%

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