[MGB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -23.48%
YoY- -76.58%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 8,776 9,169 11,468 14,464 23,071 24,476 20,308 -42.75%
PBT -37,536 -9,837 -8,872 -9,140 -7,402 -1,352 -2,488 507.55%
Tax 0 0 0 0 0 0 0 -
NP -37,536 -9,837 -8,872 -9,140 -7,402 -1,352 -2,488 507.55%
-
NP to SH -37,536 -9,837 -8,872 -9,140 -7,402 -1,352 -2,488 507.55%
-
Tax Rate - - - - - - - -
Total Cost 46,312 19,006 20,340 23,604 30,473 25,828 22,796 60.20%
-
Net Worth 4,873 35,086 38,022 40,036 41,962 48,750 48,593 -78.32%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 4,873 35,086 38,022 40,036 41,962 48,750 48,593 -78.32%
NOSH 97,479 97,463 97,494 97,649 97,586 97,500 97,187 0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -427.71% -107.29% -77.36% -63.19% -32.08% -5.52% -12.25% -
ROE -770.13% -28.04% -23.33% -22.83% -17.64% -2.77% -5.12% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.00 9.41 11.76 14.81 23.64 25.10 20.90 -42.88%
EPS -38.50 -10.09 -9.10 -9.36 -7.59 -1.39 -2.56 506.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.36 0.39 0.41 0.43 0.50 0.50 -78.36%
Adjusted Per Share Value based on latest NOSH - 97,649
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.48 1.55 1.94 2.44 3.90 4.14 3.43 -42.81%
EPS -6.34 -1.66 -1.50 -1.54 -1.25 -0.23 -0.42 507.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0082 0.0593 0.0643 0.0677 0.0709 0.0824 0.0821 -78.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.25 0.20 0.12 0.11 0.06 0.10 0.19 -
P/RPS 2.78 2.13 1.02 0.74 0.25 0.40 0.91 110.11%
P/EPS -0.65 -1.98 -1.32 -1.18 -0.79 -7.21 -7.42 -80.18%
EY -154.03 -50.47 -75.83 -85.09 -126.42 -13.87 -13.47 405.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 0.56 0.31 0.27 0.14 0.20 0.38 454.73%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 24/08/09 28/05/09 27/02/09 18/11/08 28/08/08 -
Price 0.27 0.19 0.14 0.08 0.10 0.08 0.11 -
P/RPS 3.00 2.02 1.19 0.54 0.42 0.32 0.53 216.61%
P/EPS -0.70 -1.88 -1.54 -0.85 -1.32 -5.77 -4.30 -70.08%
EY -142.62 -53.12 -65.00 -117.00 -75.85 -17.33 -23.27 233.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.40 0.53 0.36 0.20 0.23 0.16 0.22 739.68%

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