[MGB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -10.88%
YoY- -627.61%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 8,756 7,736 8,776 9,169 11,468 14,464 23,071 -47.67%
PBT -4,026 -4,196 -37,536 -9,837 -8,872 -9,140 -7,402 -33.44%
Tax 0 0 0 0 0 0 0 -
NP -4,026 -4,196 -37,536 -9,837 -8,872 -9,140 -7,402 -33.44%
-
NP to SH -4,026 -4,196 -37,536 -9,837 -8,872 -9,140 -7,402 -33.44%
-
Tax Rate - - - - - - - -
Total Cost 12,782 11,932 46,312 19,006 20,340 23,604 30,473 -44.05%
-
Net Worth 2,931 3,885 4,873 35,086 38,022 40,036 41,962 -83.12%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,931 3,885 4,873 35,086 38,022 40,036 41,962 -83.12%
NOSH 97,718 97,129 97,479 97,463 97,494 97,649 97,586 0.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -45.98% -54.24% -427.71% -107.29% -77.36% -63.19% -32.08% -
ROE -137.33% -108.00% -770.13% -28.04% -23.33% -22.83% -17.64% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.96 7.96 9.00 9.41 11.76 14.81 23.64 -47.72%
EPS -4.12 -4.32 -38.50 -10.09 -9.10 -9.36 -7.59 -33.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.05 0.36 0.39 0.41 0.43 -83.13%
Adjusted Per Share Value based on latest NOSH - 97,417
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.48 1.31 1.48 1.55 1.94 2.44 3.90 -47.67%
EPS -0.68 -0.71 -6.34 -1.66 -1.50 -1.54 -1.25 -33.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.005 0.0066 0.0082 0.0593 0.0643 0.0677 0.0709 -83.01%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.12 0.11 0.25 0.20 0.12 0.11 0.06 -
P/RPS 1.34 1.38 2.78 2.13 1.02 0.74 0.25 207.21%
P/EPS -2.91 -2.55 -0.65 -1.98 -1.32 -1.18 -0.79 139.08%
EY -34.33 -39.27 -154.03 -50.47 -75.83 -85.09 -126.42 -58.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.75 5.00 0.56 0.31 0.27 0.14 840.34%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 20/11/09 24/08/09 28/05/09 27/02/09 -
Price 0.09 0.09 0.27 0.19 0.14 0.08 0.10 -
P/RPS 1.00 1.13 3.00 2.02 1.19 0.54 0.42 78.59%
P/EPS -2.18 -2.08 -0.70 -1.88 -1.54 -0.85 -1.32 39.84%
EY -45.78 -48.00 -142.62 -53.12 -65.00 -117.00 -75.85 -28.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.25 5.40 0.53 0.36 0.20 0.23 456.72%

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