[MBG] QoQ Quarter Result on 31-Oct-2015 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
18-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 69.64%
YoY- 291.29%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 11,942 10,958 13,171 13,354 12,505 11,485 10,858 6.55%
PBT 1,234 -945 550 2,886 1,756 761 2,058 -28.91%
Tax -351 143 -281 -635 -431 -204 -570 -27.64%
NP 883 -802 269 2,251 1,325 557 1,488 -29.40%
-
NP to SH 869 -786 276 2,246 1,324 554 1,483 -29.99%
-
Tax Rate 28.44% - 51.09% 22.00% 24.54% 26.81% 27.70% -
Total Cost 11,059 11,760 12,902 11,103 11,180 10,928 9,370 11.69%
-
Net Worth 107,007 108,831 108,831 108,831 107,007 108,223 107,615 -0.37%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 107,007 108,831 108,831 108,831 107,007 108,223 107,615 -0.37%
NOSH 60,800 60,800 60,800 60,800 60,800 60,800 60,800 0.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 7.39% -7.32% 2.04% 16.86% 10.60% 4.85% 13.70% -
ROE 0.81% -0.72% 0.25% 2.06% 1.24% 0.51% 1.38% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 19.64 18.02 21.66 21.96 20.57 18.89 17.86 6.54%
EPS 1.43 -1.29 0.45 3.69 2.18 0.91 2.44 -29.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.79 1.79 1.79 1.76 1.78 1.77 -0.37%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 19.64 18.02 21.66 21.96 20.57 18.89 17.86 6.54%
EPS 1.43 -1.29 0.45 3.69 2.18 0.91 2.44 -29.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.79 1.79 1.79 1.76 1.78 1.77 -0.37%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.08 1.20 1.25 1.22 1.22 1.33 1.18 -
P/RPS 5.50 6.66 5.77 5.55 5.93 7.04 6.61 -11.54%
P/EPS 75.56 -92.82 275.36 33.03 56.02 145.96 48.38 34.64%
EY 1.32 -1.08 0.36 3.03 1.78 0.69 2.07 -25.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.70 0.68 0.69 0.75 0.67 -6.06%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 30/09/16 24/06/16 30/03/16 18/12/15 30/09/15 30/06/15 27/03/15 -
Price 1.05 1.17 1.20 1.25 1.22 1.22 1.23 -
P/RPS 5.35 6.49 5.54 5.69 5.93 6.46 6.89 -15.53%
P/EPS 73.46 -90.50 264.35 33.84 56.02 133.89 50.43 28.53%
EY 1.36 -1.10 0.38 2.96 1.78 0.75 1.98 -22.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.67 0.70 0.69 0.69 0.69 -8.90%

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