[MBG] QoQ Quarter Result on 31-Oct-2006 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
22-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 208.86%
YoY- 267.29%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 13,765 11,954 13,548 12,777 12,645 12,454 12,648 5.82%
PBT 2,130 1,767 1,377 4,314 1,717 1,660 1,013 64.35%
Tax -446 -38 -400 -400 -418 -211 -186 79.43%
NP 1,684 1,729 977 3,914 1,299 1,449 827 60.86%
-
NP to SH 1,630 1,674 923 3,941 1,276 1,412 843 55.39%
-
Tax Rate 20.94% 2.15% 29.05% 9.27% 24.34% 12.71% 18.36% -
Total Cost 12,081 10,225 12,571 8,863 11,346 11,005 11,821 1.46%
-
Net Worth 101,570 99,831 98,372 97,308 97,219 95,553 96,429 3.53%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 101,570 99,831 98,372 97,308 97,219 95,553 96,429 3.53%
NOSH 60,820 60,872 60,723 60,817 60,761 60,862 60,647 0.19%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 12.23% 14.46% 7.21% 30.63% 10.27% 11.63% 6.54% -
ROE 1.60% 1.68% 0.94% 4.05% 1.31% 1.48% 0.87% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 22.63 19.64 22.31 21.01 20.81 20.46 20.85 5.62%
EPS 2.68 2.75 1.52 6.48 2.10 2.32 1.39 55.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.64 1.62 1.60 1.60 1.57 1.59 3.33%
Adjusted Per Share Value based on latest NOSH - 60,817
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 22.64 19.66 22.28 21.01 20.80 20.48 20.80 5.83%
EPS 2.68 2.75 1.52 6.48 2.10 2.32 1.39 55.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6706 1.642 1.618 1.6005 1.599 1.5716 1.586 3.53%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.20 1.08 1.07 1.00 1.08 1.20 1.22 -
P/RPS 5.30 5.50 4.80 4.76 5.19 5.86 5.85 -6.38%
P/EPS 44.78 39.27 70.39 15.43 51.43 51.72 87.77 -36.22%
EY 2.23 2.55 1.42 6.48 1.94 1.93 1.14 56.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.66 0.63 0.68 0.76 0.77 -4.38%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 27/06/07 23/03/07 22/12/06 14/09/06 19/06/06 29/03/06 -
Price 1.20 1.18 1.10 1.15 1.30 1.24 1.20 -
P/RPS 5.30 6.01 4.93 5.47 6.25 6.06 5.75 -5.30%
P/EPS 44.78 42.91 72.37 17.75 61.90 53.45 86.33 -35.51%
EY 2.23 2.33 1.38 5.63 1.62 1.87 1.16 54.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.68 0.72 0.81 0.79 0.75 -2.69%

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