[MBG] YoY Cumulative Quarter Result on 31-Jul-2003 [#2]

Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 116.8%
YoY- 11.44%
Quarter Report
View:
Show?
Cumulative Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 25,099 28,018 31,116 24,689 22,264 22,649 23,775 0.90%
PBT 3,377 5,159 4,116 5,313 3,932 3,948 5,776 -8.55%
Tax -629 -985 -1,845 -1,339 -366 -1,140 -1,504 -13.51%
NP 2,748 4,174 2,271 3,974 3,566 2,808 4,272 -7.08%
-
NP to SH 2,688 4,093 2,271 3,974 3,566 2,808 4,272 -7.42%
-
Tax Rate 18.63% 19.09% 44.83% 25.20% 9.31% 28.88% 26.04% -
Total Cost 22,351 23,844 28,845 20,715 18,698 19,841 19,503 2.29%
-
Net Worth 97,303 92,442 88,046 85,677 82,116 79,414 77,154 3.94%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - 3,649 3,643 3,645 - - - -
Div Payout % - 89.15% 160.43% 91.74% - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 97,303 92,442 88,046 85,677 82,116 79,414 77,154 3.94%
NOSH 60,814 60,817 60,721 60,764 38,017 37,997 38,007 8.14%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 10.95% 14.90% 7.30% 16.10% 16.02% 12.40% 17.97% -
ROE 2.76% 4.43% 2.58% 4.64% 4.34% 3.54% 5.54% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 41.27 46.07 51.24 40.63 58.56 59.61 62.55 -6.69%
EPS 4.42 6.73 3.74 6.54 9.38 7.39 11.24 -14.40%
DPS 0.00 6.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 1.60 1.52 1.45 1.41 2.16 2.09 2.03 -3.88%
Adjusted Per Share Value based on latest NOSH - 60,823
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 41.28 46.08 51.18 40.61 36.62 37.25 39.10 0.90%
EPS 4.42 6.73 3.74 6.54 5.87 4.62 7.03 -7.43%
DPS 0.00 6.00 5.99 6.00 0.00 0.00 0.00 -
NAPS 1.6004 1.5204 1.4481 1.4092 1.3506 1.3062 1.269 3.94%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.08 1.25 1.26 1.52 2.40 2.18 3.10 -
P/RPS 2.62 2.71 2.46 3.74 4.10 3.66 4.96 -10.08%
P/EPS 24.43 18.57 33.69 23.24 25.59 29.50 27.58 -2.00%
EY 4.09 5.38 2.97 4.30 3.91 3.39 3.63 2.00%
DY 0.00 4.80 4.76 3.95 0.00 0.00 0.00 -
P/NAPS 0.68 0.82 0.87 1.08 1.11 1.04 1.53 -12.63%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 14/09/06 28/09/05 28/09/04 30/09/03 20/09/02 25/09/01 29/09/00 -
Price 1.30 1.20 1.36 1.30 1.50 2.20 2.78 -
P/RPS 3.15 2.60 2.65 3.20 2.56 3.69 4.44 -5.55%
P/EPS 29.41 17.83 36.36 19.88 15.99 29.77 24.73 2.92%
EY 3.40 5.61 2.75 5.03 6.25 3.36 4.04 -2.83%
DY 0.00 5.00 4.41 4.62 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.94 0.92 0.69 1.05 1.37 -8.38%

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