[MBG] QoQ Quarter Result on 31-Oct-2007 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
14-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 64.97%
YoY- -31.77%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 15,482 13,892 14,428 12,587 13,765 11,954 13,548 9.31%
PBT 2,986 2,400 2,273 2,750 2,130 1,767 1,377 67.61%
Tax -1,669 -1,410 -832 -28 -446 -38 -400 159.40%
NP 1,317 990 1,441 2,722 1,684 1,729 977 22.05%
-
NP to SH 1,112 904 1,348 2,689 1,630 1,674 923 13.23%
-
Tax Rate 55.89% 58.75% 36.60% 1.02% 20.94% 2.15% 29.05% -
Total Cost 14,165 12,902 12,987 9,865 12,081 10,225 12,571 8.29%
-
Net Worth 103,908 102,534 102,010 100,381 101,570 99,831 98,372 3.72%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 5,460 - - - - - -
Div Payout % - 604.03% - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 103,908 102,534 102,010 100,381 101,570 99,831 98,372 3.72%
NOSH 60,765 60,671 60,720 60,837 60,820 60,872 60,723 0.04%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 8.51% 7.13% 9.99% 21.63% 12.23% 14.46% 7.21% -
ROE 1.07% 0.88% 1.32% 2.68% 1.60% 1.68% 0.94% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 25.48 22.90 23.76 20.69 22.63 19.64 22.31 9.27%
EPS 1.83 1.49 2.22 4.42 2.68 2.75 1.52 13.18%
DPS 0.00 9.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.69 1.68 1.65 1.67 1.64 1.62 3.67%
Adjusted Per Share Value based on latest NOSH - 60,837
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 25.46 22.85 23.73 20.70 22.64 19.66 22.28 9.31%
EPS 1.83 1.49 2.22 4.42 2.68 2.75 1.52 13.18%
DPS 0.00 8.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.709 1.6864 1.6778 1.651 1.6706 1.642 1.618 3.71%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.08 1.06 1.01 1.06 1.20 1.08 1.07 -
P/RPS 4.24 4.63 4.25 5.12 5.30 5.50 4.80 -7.94%
P/EPS 59.02 71.14 45.50 23.98 44.78 39.27 70.39 -11.09%
EY 1.69 1.41 2.20 4.17 2.23 2.55 1.42 12.31%
DY 0.00 8.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.60 0.64 0.72 0.66 0.66 -3.05%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/09/08 30/06/08 28/03/08 14/12/07 28/09/07 27/06/07 23/03/07 -
Price 0.84 1.20 0.88 1.02 1.20 1.18 1.10 -
P/RPS 3.30 5.24 3.70 4.93 5.30 6.01 4.93 -23.49%
P/EPS 45.90 80.54 39.64 23.08 44.78 42.91 72.37 -26.20%
EY 2.18 1.24 2.52 4.33 2.23 2.33 1.38 35.67%
DY 0.00 7.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.71 0.52 0.62 0.72 0.72 0.68 -19.64%

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