[MGB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -57.8%
YoY- -198.05%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 18,357 10,154 5,042 33,085 26,723 19,062 10,087 48.89%
PBT -1,014 -1,244 -1,294 -10,210 -6,213 -3,214 -1,325 -16.29%
Tax 0 0 0 404 -1 0 0 -
NP -1,014 -1,244 -1,294 -9,806 -6,214 -3,214 -1,325 -16.29%
-
NP to SH -1,014 -1,244 -1,294 -9,806 -6,214 -3,214 -1,325 -16.29%
-
Tax Rate - - - - - - - -
Total Cost 19,371 11,398 6,336 42,891 32,937 22,276 11,412 42.15%
-
Net Worth 48,750 48,593 48,646 49,727 53,653 56,488 58,411 -11.32%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 48,750 48,593 48,646 49,727 53,653 56,488 58,411 -11.32%
NOSH 97,500 97,187 97,293 97,504 97,551 97,393 97,352 0.10%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -5.52% -12.25% -25.66% -29.64% -23.25% -16.86% -13.14% -
ROE -2.08% -2.56% -2.66% -19.72% -11.58% -5.69% -2.27% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.83 10.45 5.18 33.93 27.39 19.57 10.36 48.77%
EPS -1.04 -1.28 -1.33 -10.06 -6.37 -3.30 -1.36 -16.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.50 0.51 0.55 0.58 0.60 -11.41%
Adjusted Per Share Value based on latest NOSH - 97,458
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.10 1.72 0.85 5.59 4.52 3.22 1.70 49.09%
EPS -0.17 -0.21 -0.22 -1.66 -1.05 -0.54 -0.22 -15.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0824 0.0821 0.0822 0.084 0.0907 0.0955 0.0987 -11.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.10 0.19 0.19 0.37 0.56 0.53 0.54 -
P/RPS 0.53 1.82 3.67 1.09 2.04 2.71 5.21 -78.11%
P/EPS -9.62 -14.84 -14.29 -3.68 -8.79 -16.06 -39.68 -61.01%
EY -10.40 -6.74 -7.00 -27.18 -11.38 -6.23 -2.52 156.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.38 0.38 0.73 1.02 0.91 0.90 -63.21%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 30/05/08 28/02/08 28/11/07 29/08/07 23/05/07 -
Price 0.08 0.11 0.19 0.30 0.41 0.56 0.49 -
P/RPS 0.42 1.05 3.67 0.88 1.50 2.86 4.73 -80.00%
P/EPS -7.69 -8.59 -14.29 -2.98 -6.44 -16.97 -36.00 -64.16%
EY -13.00 -11.64 -7.00 -33.52 -15.54 -5.89 -2.78 178.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.22 0.38 0.59 0.75 0.97 0.82 -66.25%

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