[MBG] QoQ Quarter Result on 31-Oct-2003 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 3.18%
YoY- 64.73%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 16,396 14,720 12,788 13,524 12,855 11,834 10,867 31.58%
PBT 4,455 -339 1,845 2,780 2,683 2,630 1,419 114.55%
Tax -1,050 -795 -443 -571 -542 -797 -459 73.70%
NP 3,405 -1,134 1,402 2,209 2,141 1,833 960 132.75%
-
NP to SH 3,405 -1,134 1,402 2,209 2,141 1,833 960 132.75%
-
Tax Rate 23.57% - 24.01% 20.54% 20.20% 30.30% 32.35% -
Total Cost 12,991 15,854 11,386 11,315 10,714 10,001 9,907 19.82%
-
Net Worth 88,165 87,930 89,218 88,238 85,761 87,082 85,063 2.41%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 3,648 - - - 3,649 - - -
Div Payout % 107.14% - - - 170.45% - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 88,165 87,930 89,218 88,238 85,761 87,082 85,063 2.41%
NOSH 60,803 60,641 60,692 60,853 60,823 60,897 60,759 0.04%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 20.77% -7.70% 10.96% 16.33% 16.65% 15.49% 8.83% -
ROE 3.86% -1.29% 1.57% 2.50% 2.50% 2.10% 1.13% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 26.97 24.27 21.07 22.22 21.13 19.43 17.89 31.50%
EPS 5.60 -1.87 2.31 3.63 3.52 3.01 1.58 132.64%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.45 1.45 1.47 1.45 1.41 1.43 1.40 2.36%
Adjusted Per Share Value based on latest NOSH - 60,853
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 26.97 24.21 21.03 22.24 21.14 19.46 17.87 31.60%
EPS 5.60 -1.87 2.31 3.63 3.52 3.01 1.58 132.64%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.4501 1.4462 1.4674 1.4513 1.4106 1.4323 1.3991 2.41%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.26 1.45 1.32 1.43 1.52 1.56 1.11 -
P/RPS 4.67 5.97 6.26 6.43 7.19 8.03 6.21 -17.31%
P/EPS 22.50 -77.54 57.14 39.39 43.18 51.83 70.25 -53.22%
EY 4.44 -1.29 1.75 2.54 2.32 1.93 1.42 113.97%
DY 4.76 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.87 1.00 0.90 0.99 1.08 1.09 0.79 6.64%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 30/06/04 30/03/04 18/12/03 30/09/03 30/06/03 28/03/03 -
Price 1.36 1.46 1.40 1.43 1.30 1.54 1.06 -
P/RPS 5.04 6.01 6.64 6.43 6.15 7.92 5.93 -10.28%
P/EPS 24.29 -78.07 60.61 39.39 36.93 51.16 67.09 -49.23%
EY 4.12 -1.28 1.65 2.54 2.71 1.95 1.49 97.12%
DY 4.41 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 0.94 1.01 0.95 0.99 0.92 1.08 0.76 15.23%

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