[MGB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 21.28%
YoY- -1676.09%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 42,406 8,170 9,000 29,570 33,446 43,514 22,036 54.65%
PBT 12,688 -13,162 -9,124 -272,178 -345,921 -505,428 -17,748 -
Tax -10,881 0 0 -115 0 0 0 -
NP 1,806 -13,162 -9,124 -272,293 -345,921 -505,428 -17,748 -
-
NP to SH 9,145 -13,162 -9,124 -272,293 -345,921 -505,428 -17,748 -
-
Tax Rate 85.76% - - - - - - -
Total Cost 40,600 21,332 18,124 301,863 379,367 548,942 39,784 1.36%
-
Net Worth 86,992 -219,566 -215,494 -213,000 -200,400 -193,799 54,563 36.43%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 86,992 -219,566 -215,494 -213,000 -200,400 -193,799 54,563 36.43%
NOSH 334,585 59,990 60,026 60,000 60,000 59,999 59,959 214.27%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.26% -161.10% -101.38% -920.84% -1,034.25% -1,161.53% -80.54% -
ROE 10.51% 0.00% 0.00% 0.00% 0.00% 0.00% -32.53% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.67 13.62 14.99 49.28 55.74 72.52 36.75 -50.80%
EPS 2.73 -21.94 -15.20 -453.82 -576.53 -842.38 -29.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 -3.66 -3.59 -3.55 -3.34 -3.23 0.91 -56.58%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.17 1.38 1.52 5.00 5.65 7.35 3.72 54.81%
EPS 1.55 -2.22 -1.54 -46.02 -58.47 -85.43 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.147 -0.3711 -0.3642 -0.36 -0.3387 -0.3276 0.0922 36.43%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.05 0.05 0.05 0.05 0.05 0.15 0.21 -
P/RPS 0.39 0.00 0.00 0.00 0.00 0.21 0.57 -22.33%
P/EPS 1.83 0.00 0.00 0.00 0.00 -0.02 -0.71 -
EY 54.67 0.00 0.00 0.00 0.00 -5,615.87 -140.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.00 0.00 0.00 0.00 0.23 -11.94%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 29/05/03 28/02/03 29/11/02 30/08/02 28/05/02 -
Price 1.79 0.05 0.05 0.05 0.05 0.06 0.11 -
P/RPS 14.12 0.00 0.00 0.00 0.00 0.08 0.30 1200.54%
P/EPS 65.49 0.00 0.00 0.00 0.00 -0.01 -0.37 -
EY 1.53 0.00 0.00 0.00 0.00 -14,039.67 -269.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.88 0.00 0.00 0.00 0.00 0.00 0.12 1383.20%

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