[MBG] QoQ Quarter Result on 31-Oct-2001 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
19-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -20.43%
YoY- -22.0%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 12,245 10,019 10,560 10,447 11,841 10,808 11,875 2.07%
PBT 1,936 1,996 1,904 1,712 2,033 1,915 956 60.27%
Tax 144 -510 -33 -524 -540 -600 -342 -
NP 2,080 1,486 1,871 1,188 1,493 1,315 614 126.06%
-
NP to SH 2,080 1,486 1,871 1,188 1,493 1,315 614 126.06%
-
Tax Rate -7.44% 25.55% 1.73% 30.61% 26.56% 31.33% 35.77% -
Total Cost 10,165 8,533 8,689 9,259 10,348 9,493 11,261 -6.61%
-
Net Worth 82,135 83,991 79,479 80,465 79,398 77,911 76,654 4.72%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - 3,042 - - - - -
Div Payout % - - 162.60% - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 82,135 83,991 79,479 80,465 79,398 77,911 76,654 4.72%
NOSH 38,025 38,005 38,028 37,955 37,989 38,005 38,136 -0.19%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 16.99% 14.83% 17.72% 11.37% 12.61% 12.17% 5.17% -
ROE 2.53% 1.77% 2.35% 1.48% 1.88% 1.69% 0.80% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 32.20 26.36 27.77 27.52 31.17 28.44 31.14 2.26%
EPS 5.47 3.91 4.92 3.13 3.93 3.46 1.61 126.50%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.21 2.09 2.12 2.09 2.05 2.01 4.92%
Adjusted Per Share Value based on latest NOSH - 37,955
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 20.14 16.48 17.37 17.18 19.48 17.78 19.53 2.07%
EPS 3.42 2.44 3.08 1.95 2.46 2.16 1.01 125.99%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.3509 1.3814 1.3072 1.3234 1.3059 1.2814 1.2608 4.72%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 2.40 2.82 2.40 2.05 2.18 1.70 1.90 -
P/RPS 7.45 10.70 8.64 7.45 6.99 5.98 6.10 14.29%
P/EPS 43.88 72.12 48.78 65.50 55.47 49.13 118.01 -48.38%
EY 2.28 1.39 2.05 1.53 1.80 2.04 0.85 93.40%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.28 1.15 0.97 1.04 0.83 0.95 10.96%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 20/09/02 27/06/02 25/03/02 14/12/01 25/09/01 29/06/01 29/03/01 -
Price 1.50 2.48 2.60 2.78 2.20 1.90 2.19 -
P/RPS 4.66 9.41 9.36 10.10 7.06 6.68 7.03 -24.03%
P/EPS 27.42 63.43 52.85 88.82 55.98 54.91 136.02 -65.72%
EY 3.65 1.58 1.89 1.13 1.79 1.82 0.74 190.60%
DY 0.00 0.00 3.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.12 1.24 1.31 1.05 0.93 1.09 -26.33%

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