[MGB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -220.61%
YoY- -1118.97%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 8,601 6,865 1,614 22,348 11,626 9,072 5,351 37.17%
PBT -3,202 -1,446 -1,282 -1,773 -553 408 319 -
Tax 0 0 0 0 0 0 0 -
NP -3,202 -1,446 -1,282 -1,773 -553 408 319 -
-
NP to SH -3,202 -1,446 -1,282 -1,773 -553 408 319 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 11,803 8,311 2,896 24,121 12,179 8,664 5,032 76.44%
-
Net Worth -15,572 -13,678 -13,700 -12,649 -10,671 -9,714 -10,633 28.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth -15,572 -13,678 -13,700 -12,649 -10,671 -9,714 -10,633 28.93%
NOSH 97,325 97,702 97,862 97,307 97,017 97,142 96,666 0.45%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -37.23% -21.06% -79.43% -7.93% -4.76% 4.50% 5.96% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.84 7.03 1.65 22.97 11.98 9.34 5.54 36.51%
EPS -3.29 -1.48 -1.31 -1.82 -0.57 0.42 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.16 -0.14 -0.14 -0.13 -0.11 -0.10 -0.11 28.34%
Adjusted Per Share Value based on latest NOSH - 97,440
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.45 1.16 0.27 3.78 1.97 1.53 0.90 37.39%
EPS -0.54 -0.24 -0.22 -0.30 -0.09 0.07 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0263 -0.0231 -0.0232 -0.0214 -0.018 -0.0164 -0.018 28.73%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.06 -
P/RPS 0.23 0.28 1.21 0.09 0.17 0.21 1.08 -64.30%
P/EPS -0.61 -1.35 -1.53 -1.10 -3.51 4.76 18.18 -
EY -164.50 -74.00 -65.50 -91.10 -28.50 21.00 5.50 -
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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 29/11/12 30/08/12 30/05/12 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.23 0.28 1.21 0.09 0.17 0.21 0.36 -25.80%
P/EPS -0.61 -1.35 -1.53 -1.10 -3.51 4.76 6.06 -
EY -164.50 -74.00 -65.50 -91.10 -28.50 21.00 16.50 -
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