[MGB] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -46.82%
YoY- 122.64%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 27,336 32,299 30,900 29,130 30,612 42,372 42,406 -25.35%
PBT -8,252 -742 1,516 3,616 6,764 11,221 12,688 -
Tax 0 -324 45 -636 -1,160 -7,960 -10,881 -
NP -8,252 -1,066 1,561 2,980 5,604 3,261 1,806 -
-
NP to SH -8,252 -1,066 1,561 2,980 5,604 8,765 9,145 -
-
Tax Rate - - -2.97% 17.59% 17.15% 70.94% 85.76% -
Total Cost 35,588 33,365 29,338 26,150 25,008 39,111 40,600 -8.40%
-
Net Worth 42,636 69,512 47,031 49,025 48,939 100,346 86,992 -37.81%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 42,636 69,512 47,031 49,025 48,939 100,346 86,992 -37.81%
NOSH 96,901 96,545 95,983 96,129 95,958 204,789 334,585 -56.19%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -30.19% -3.30% 5.05% 10.23% 18.31% 7.70% 4.26% -
ROE -19.35% -1.53% 3.32% 6.08% 11.45% 8.73% 10.51% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.21 33.45 32.19 30.30 31.90 20.69 12.67 70.42%
EPS -8.52 -1.10 1.63 3.10 5.84 4.28 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.72 0.49 0.51 0.51 0.49 0.26 41.96%
Adjusted Per Share Value based on latest NOSH - 98,888
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.62 5.46 5.22 4.92 5.17 7.16 7.17 -25.37%
EPS -1.39 -0.18 0.26 0.50 0.95 1.48 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0721 0.1175 0.0795 0.0829 0.0827 0.1696 0.147 -37.77%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.70 0.81 0.76 1.12 1.83 1.83 0.05 -
P/RPS 2.48 2.42 2.36 3.70 5.74 8.84 0.39 242.84%
P/EPS -8.22 -73.36 46.72 36.13 31.34 42.76 1.83 -
EY -12.17 -1.36 2.14 2.77 3.19 2.34 54.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.13 1.55 2.20 3.59 3.73 0.19 311.65%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 24/11/04 20/08/04 27/05/04 26/02/04 27/11/03 -
Price 0.41 0.73 0.80 0.81 1.25 2.26 1.79 -
P/RPS 1.45 2.18 2.49 2.67 3.92 10.92 14.12 -78.04%
P/EPS -4.81 -66.11 49.18 26.13 21.40 52.80 65.49 -
EY -20.77 -1.51 2.03 3.83 4.67 1.89 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.01 1.63 1.59 2.45 4.61 6.88 -73.62%

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