[MGB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -190.36%
YoY- -122.89%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 13,730 6,456 22,348 15,501 18,144 21,404 34,731 -46.16%
PBT -2,892 -5,128 -1,773 -737 816 1,276 174 -
Tax 0 0 0 0 0 0 0 -
NP -2,892 -5,128 -1,773 -737 816 1,276 174 -
-
NP to SH -2,892 -5,128 -1,773 -737 816 1,276 174 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 16,622 11,584 24,121 16,238 17,328 20,128 34,557 -38.63%
-
Net Worth -13,678 -13,700 -12,649 -10,671 -9,714 -10,633 -11,000 15.64%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth -13,678 -13,700 -12,649 -10,671 -9,714 -10,633 -11,000 15.64%
NOSH 97,702 97,862 97,307 97,017 97,142 96,666 100,000 -1.53%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -21.06% -79.43% -7.93% -4.76% 4.50% 5.96% 0.50% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.05 6.60 22.97 15.98 18.68 22.14 34.73 -45.33%
EPS -2.96 -5.24 -1.82 -0.76 0.84 1.32 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.14 -0.14 -0.13 -0.11 -0.10 -0.11 -0.11 17.45%
Adjusted Per Share Value based on latest NOSH - 97,070
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.32 1.09 3.78 2.62 3.07 3.62 5.87 -46.17%
EPS -0.49 -0.87 -0.30 -0.12 0.14 0.22 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0231 -0.0232 -0.0214 -0.018 -0.0164 -0.018 -0.0186 15.55%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.02 0.02 0.02 0.02 0.02 0.06 0.08 -
P/RPS 0.14 0.30 0.09 0.13 0.11 0.27 0.23 -28.19%
P/EPS -0.68 -0.38 -1.10 -2.63 2.38 4.55 45.98 -
EY -148.00 -262.00 -91.10 -38.00 42.00 22.00 2.18 -
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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 29/11/12 30/08/12 30/05/12 29/02/12 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.06 -
P/RPS 0.14 0.30 0.09 0.13 0.11 0.09 0.17 -12.15%
P/EPS -0.68 -0.38 -1.10 -2.63 2.38 1.52 34.48 -
EY -148.00 -262.00 -91.10 -38.00 42.00 66.00 2.90 -
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