[MGB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -93.53%
YoY- -247.25%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 28,238 19,631 12,050 6,834 32,299 23,175 14,565 55.29%
PBT -6,987 -5,639 -4,085 -2,063 -742 1,137 1,808 -
Tax 0 0 0 0 -324 34 -318 -
NP -6,987 -5,639 -4,085 -2,063 -1,066 1,171 1,490 -
-
NP to SH -6,678 -5,608 -4,085 -2,063 -1,066 1,171 1,490 -
-
Tax Rate - - - - - -2.99% 17.59% -
Total Cost 35,225 25,270 16,135 8,897 33,365 22,004 13,075 93.26%
-
Net Worth 84,060 38,675 40,656 42,636 69,512 47,031 49,025 43.11%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 84,060 38,675 40,656 42,636 69,512 47,031 49,025 43.11%
NOSH 129,323 96,689 96,800 96,901 96,545 95,983 96,129 21.79%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -24.74% -28.72% -33.90% -30.19% -3.30% 5.05% 10.23% -
ROE -7.94% -14.50% -10.05% -4.84% -1.53% 2.49% 3.04% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.84 20.30 12.45 7.05 33.45 24.14 15.15 27.52%
EPS -6.90 -4.22 -4.22 -2.13 -1.10 1.22 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.40 0.42 0.44 0.72 0.49 0.51 17.49%
Adjusted Per Share Value based on latest NOSH - 96,901
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.77 3.32 2.04 1.16 5.46 3.92 2.46 55.30%
EPS -1.13 -0.95 -0.69 -0.35 -0.18 0.20 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1421 0.0654 0.0687 0.0721 0.1175 0.0795 0.0829 43.08%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.44 0.55 0.70 0.81 0.76 1.12 -
P/RPS 2.29 2.17 4.42 9.93 2.42 3.15 7.39 -54.10%
P/EPS -9.68 -7.59 -13.03 -32.88 -73.36 62.30 72.26 -
EY -10.33 -13.18 -7.67 -3.04 -1.36 1.61 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.10 1.31 1.59 1.13 1.55 2.20 -50.24%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 03/03/06 29/11/05 29/08/05 27/05/05 28/02/05 24/11/04 20/08/04 -
Price 0.48 0.36 0.50 0.41 0.73 0.80 0.81 -
P/RPS 2.20 1.77 4.02 5.81 2.18 3.31 5.35 -44.61%
P/EPS -9.30 -6.21 -11.85 -19.26 -66.11 65.57 52.26 -
EY -10.76 -16.11 -8.44 -5.19 -1.51 1.53 1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.90 1.19 0.93 1.01 1.63 1.59 -39.86%

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