[MGB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -92.8%
YoY- 101.55%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 11,626 9,072 5,351 34,731 26,905 22,967 14,261 -12.69%
PBT -553 408 319 174 2,416 247 -379 28.55%
Tax 0 0 0 0 0 0 0 -
NP -553 408 319 174 2,416 247 -379 28.55%
-
NP to SH -553 408 319 174 2,416 247 -379 28.55%
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 12,179 8,664 5,032 34,557 24,489 22,720 14,640 -11.51%
-
Net Worth -10,671 -9,714 -10,633 -11,000 -8,767 -10,867 -10,689 -0.11%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth -10,671 -9,714 -10,633 -11,000 -8,767 -10,867 -10,689 -0.11%
NOSH 97,017 97,142 96,666 100,000 97,419 98,800 97,179 -0.11%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -4.76% 4.50% 5.96% 0.50% 8.98% 1.08% -2.66% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.98 9.34 5.54 34.73 27.62 23.25 14.67 -12.60%
EPS -0.57 0.42 0.33 0.18 2.48 0.25 -0.39 28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.10 -0.11 -0.11 -0.09 -0.11 -0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 97,631
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.97 1.53 0.90 5.87 4.55 3.88 2.41 -12.54%
EPS -0.09 0.07 0.05 0.03 0.41 0.04 -0.06 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.018 -0.0164 -0.018 -0.0186 -0.0148 -0.0184 -0.0181 -0.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.02 0.02 0.06 0.08 0.085 0.07 0.075 -
P/RPS 0.17 0.21 1.08 0.23 0.31 0.30 0.51 -51.82%
P/EPS -3.51 4.76 18.18 45.98 3.43 28.00 -19.23 -67.72%
EY -28.50 21.00 5.50 2.18 29.18 3.57 -5.20 209.89%
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 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 30/05/12 29/02/12 25/11/11 29/08/11 31/05/11 -
Price 0.02 0.02 0.02 0.06 0.07 0.04 0.08 -
P/RPS 0.17 0.21 0.36 0.17 0.25 0.17 0.55 -54.18%
P/EPS -3.51 4.76 6.06 34.48 2.82 16.00 -20.51 -69.07%
EY -28.50 21.00 16.50 2.90 35.43 6.25 -4.88 223.26%
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 0.00 0.00 0.00 -

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