[MGB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 552.09%
YoY- 171.93%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 18,144 21,404 34,731 35,873 45,934 57,044 7,565 79.27%
PBT 816 1,276 174 3,221 494 -1,516 -10,990 -
Tax 0 0 0 0 0 0 -265 -
NP 816 1,276 174 3,221 494 -1,516 -11,255 -
-
NP to SH 816 1,276 174 3,221 494 -1,516 -11,255 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 17,328 20,128 34,557 32,652 45,440 58,560 18,820 -5.36%
-
Net Worth -9,714 -10,633 -11,000 -8,767 -10,867 -10,689 -10,722 -6.37%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth -9,714 -10,633 -11,000 -8,767 -10,867 -10,689 -10,722 -6.37%
NOSH 97,142 96,666 100,000 97,419 98,800 97,179 97,474 -0.22%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.50% 5.96% 0.50% 8.98% 1.08% -2.66% -148.78% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.68 22.14 34.73 36.82 46.49 58.70 7.76 79.71%
EPS 0.84 1.32 0.18 3.31 0.50 -1.56 -11.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.10 -0.11 -0.11 -0.09 -0.11 -0.11 -0.11 -6.16%
Adjusted Per Share Value based on latest NOSH - 97,702
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.07 3.62 5.87 6.06 7.76 9.64 1.28 79.27%
EPS 0.14 0.22 0.03 0.54 0.08 -0.26 -1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0164 -0.018 -0.0186 -0.0148 -0.0184 -0.0181 -0.0181 -6.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.02 0.06 0.08 0.085 0.07 0.075 0.08 -
P/RPS 0.11 0.27 0.23 0.23 0.15 0.13 1.03 -77.52%
P/EPS 2.38 4.55 45.98 2.57 14.00 -4.81 -0.69 -
EY 42.00 22.00 2.18 38.90 7.14 -20.80 -144.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 25/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.02 0.02 0.06 0.07 0.04 0.08 0.09 -
P/RPS 0.11 0.09 0.17 0.19 0.09 0.14 1.16 -79.23%
P/EPS 2.38 1.52 34.48 2.12 8.00 -5.13 -0.78 -
EY 42.00 66.00 2.90 47.24 12.50 -19.50 -128.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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