[MGB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 83.33%
YoY- 184.17%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 22,348 11,626 9,072 5,351 34,731 26,905 22,967 -1.79%
PBT -1,773 -553 408 319 174 2,416 247 -
Tax 0 0 0 0 0 0 0 -
NP -1,773 -553 408 319 174 2,416 247 -
-
NP to SH -1,773 -553 408 319 174 2,416 247 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 24,121 12,179 8,664 5,032 34,557 24,489 22,720 4.05%
-
Net Worth -12,649 -10,671 -9,714 -10,633 -11,000 -8,767 -10,867 10.60%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth -12,649 -10,671 -9,714 -10,633 -11,000 -8,767 -10,867 10.60%
NOSH 97,307 97,017 97,142 96,666 100,000 97,419 98,800 -1.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -7.93% -4.76% 4.50% 5.96% 0.50% 8.98% 1.08% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.97 11.98 9.34 5.54 34.73 27.62 23.25 -0.80%
EPS -1.82 -0.57 0.42 0.33 0.18 2.48 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.13 -0.11 -0.10 -0.11 -0.11 -0.09 -0.11 11.72%
Adjusted Per Share Value based on latest NOSH - 96,666
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.78 1.97 1.53 0.90 5.87 4.55 3.88 -1.71%
EPS -0.30 -0.09 0.07 0.05 0.03 0.41 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0214 -0.018 -0.0164 -0.018 -0.0186 -0.0148 -0.0184 10.54%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.02 0.02 0.02 0.06 0.08 0.085 0.07 -
P/RPS 0.09 0.17 0.21 1.08 0.23 0.31 0.30 -55.02%
P/EPS -1.10 -3.51 4.76 18.18 45.98 3.43 28.00 -
EY -91.10 -28.50 21.00 5.50 2.18 29.18 3.57 -
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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 30/08/12 30/05/12 29/02/12 25/11/11 29/08/11 -
Price 0.02 0.02 0.02 0.02 0.06 0.07 0.04 -
P/RPS 0.09 0.17 0.21 0.36 0.17 0.25 0.17 -34.43%
P/EPS -1.10 -3.51 4.76 6.06 34.48 2.82 16.00 -
EY -91.10 -28.50 21.00 16.50 2.90 35.43 6.25 -
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