[MGB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 88.82%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 7,565 9,464 8,756 7,736 8,776 9,169 11,468 -24.16%
PBT -10,990 -4,478 -4,026 -4,196 -37,536 -9,837 -8,872 15.29%
Tax -265 0 0 0 0 0 0 -
NP -11,255 -4,478 -4,026 -4,196 -37,536 -9,837 -8,872 17.13%
-
NP to SH -11,255 -4,478 -4,026 -4,196 -37,536 -9,837 -8,872 17.13%
-
Tax Rate - - - - - - - -
Total Cost 18,820 13,942 12,782 11,932 46,312 19,006 20,340 -5.03%
-
Net Worth -10,722 1,947 2,931 3,885 4,873 35,086 38,022 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth -10,722 1,947 2,931 3,885 4,873 35,086 38,022 -
NOSH 97,474 97,362 97,718 97,129 97,479 97,463 97,494 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -148.78% -47.32% -45.98% -54.24% -427.71% -107.29% -77.36% -
ROE 0.00% -230.00% -137.33% -108.00% -770.13% -28.04% -23.33% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.76 9.72 8.96 7.96 9.00 9.41 11.76 -24.14%
EPS -11.55 -4.60 -4.12 -4.32 -38.50 -10.09 -9.10 17.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 0.02 0.03 0.04 0.05 0.36 0.39 -
Adjusted Per Share Value based on latest NOSH - 97,129
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.28 1.60 1.48 1.31 1.48 1.55 1.94 -24.15%
EPS -1.90 -0.76 -0.68 -0.71 -6.34 -1.66 -1.50 17.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0181 0.0033 0.005 0.0066 0.0082 0.0593 0.0643 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.08 0.10 0.12 0.11 0.25 0.20 0.12 -
P/RPS 1.03 1.03 1.34 1.38 2.78 2.13 1.02 0.65%
P/EPS -0.69 -2.17 -2.91 -2.55 -0.65 -1.98 -1.32 -35.03%
EY -144.33 -46.00 -34.33 -39.27 -154.03 -50.47 -75.83 53.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.00 4.00 2.75 5.00 0.56 0.31 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 20/11/09 24/08/09 -
Price 0.09 0.06 0.09 0.09 0.27 0.19 0.14 -
P/RPS 1.16 0.62 1.00 1.13 3.00 2.02 1.19 -1.68%
P/EPS -0.78 -1.30 -2.18 -2.08 -0.70 -1.88 -1.54 -36.38%
EY -128.30 -76.67 -45.78 -48.00 -142.62 -53.12 -65.00 57.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.00 3.00 2.25 5.40 0.53 0.36 -

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