[MGB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -191.03%
YoY- -112.16%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 19,631 12,050 6,834 32,299 23,175 14,565 7,653 87.28%
PBT -5,639 -4,085 -2,063 -742 1,137 1,808 1,691 -
Tax 0 0 0 -324 34 -318 -290 -
NP -5,639 -4,085 -2,063 -1,066 1,171 1,490 1,401 -
-
NP to SH -5,608 -4,085 -2,063 -1,066 1,171 1,490 1,401 -
-
Tax Rate - - - - -2.99% 17.59% 17.15% -
Total Cost 25,270 16,135 8,897 33,365 22,004 13,075 6,252 153.52%
-
Net Worth 38,675 40,656 42,636 69,512 47,031 49,025 48,939 -14.51%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 38,675 40,656 42,636 69,512 47,031 49,025 48,939 -14.51%
NOSH 96,689 96,800 96,901 96,545 95,983 96,129 95,958 0.50%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -28.72% -33.90% -30.19% -3.30% 5.05% 10.23% 18.31% -
ROE -14.50% -10.05% -4.84% -1.53% 2.49% 3.04% 2.86% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.30 12.45 7.05 33.45 24.14 15.15 7.98 86.24%
EPS -4.22 -4.22 -2.13 -1.10 1.22 1.55 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.42 0.44 0.72 0.49 0.51 0.51 -14.94%
Adjusted Per Share Value based on latest NOSH - 96,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.32 2.04 1.16 5.46 3.92 2.46 1.29 87.69%
EPS -0.95 -0.69 -0.35 -0.18 0.20 0.25 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0654 0.0687 0.0721 0.1175 0.0795 0.0829 0.0827 -14.47%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.44 0.55 0.70 0.81 0.76 1.12 1.83 -
P/RPS 2.17 4.42 9.93 2.42 3.15 7.39 22.95 -79.21%
P/EPS -7.59 -13.03 -32.88 -73.36 62.30 72.26 125.34 -
EY -13.18 -7.67 -3.04 -1.36 1.61 1.38 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.31 1.59 1.13 1.55 2.20 3.59 -54.51%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 27/05/05 28/02/05 24/11/04 20/08/04 27/05/04 -
Price 0.36 0.50 0.41 0.73 0.80 0.81 1.25 -
P/RPS 1.77 4.02 5.81 2.18 3.31 5.35 15.67 -76.60%
P/EPS -6.21 -11.85 -19.26 -66.11 65.57 52.26 85.62 -
EY -16.11 -8.44 -5.19 -1.51 1.53 1.91 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.19 0.93 1.01 1.63 1.59 2.45 -48.67%

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