[MGB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -151.3%
YoY- 70.02%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 35,873 45,934 57,044 7,565 9,464 8,756 7,736 177.81%
PBT 3,221 494 -1,516 -10,990 -4,478 -4,026 -4,196 -
Tax 0 0 0 -265 0 0 0 -
NP 3,221 494 -1,516 -11,255 -4,478 -4,026 -4,196 -
-
NP to SH 3,221 494 -1,516 -11,255 -4,478 -4,026 -4,196 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 32,652 45,440 58,560 18,820 13,942 12,782 11,932 95.52%
-
Net Worth -8,767 -10,867 -10,689 -10,722 1,947 2,931 3,885 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth -8,767 -10,867 -10,689 -10,722 1,947 2,931 3,885 -
NOSH 97,419 98,800 97,179 97,474 97,362 97,718 97,129 0.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.98% 1.08% -2.66% -148.78% -47.32% -45.98% -54.24% -
ROE 0.00% 0.00% 0.00% 0.00% -230.00% -137.33% -108.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.82 46.49 58.70 7.76 9.72 8.96 7.96 177.35%
EPS 3.31 0.50 -1.56 -11.55 -4.60 -4.12 -4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.09 -0.11 -0.11 -0.11 0.02 0.03 0.04 -
Adjusted Per Share Value based on latest NOSH - 97,545
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.06 7.76 9.64 1.28 1.60 1.48 1.31 177.37%
EPS 0.54 0.08 -0.26 -1.90 -0.76 -0.68 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0148 -0.0184 -0.0181 -0.0181 0.0033 0.005 0.0066 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.085 0.07 0.075 0.08 0.10 0.12 0.11 -
P/RPS 0.23 0.15 0.13 1.03 1.03 1.34 1.38 -69.68%
P/EPS 2.57 14.00 -4.81 -0.69 -2.17 -2.91 -2.55 -
EY 38.90 7.14 -20.80 -144.33 -46.00 -34.33 -39.27 -
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 5.00 4.00 2.75 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 -
Price 0.07 0.04 0.08 0.09 0.06 0.09 0.09 -
P/RPS 0.19 0.09 0.14 1.16 0.62 1.00 1.13 -69.50%
P/EPS 2.12 8.00 -5.13 -0.78 -1.30 -2.18 -2.08 -
EY 47.24 12.50 -19.50 -128.30 -76.67 -45.78 -48.00 -
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 3.00 3.00 2.25 -

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