[MGB] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 152.56%
YoY- 133.6%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 6,912 7,653 10,567 10,639 1,835 2,250 4,485 33.45%
PBT 117 1,691 1,705 3,161 -4,300 -2,281 -12,737 -
Tax -28 -290 201 -1,806 0 0 -115 -61.04%
NP 89 1,401 1,906 1,355 -4,300 -2,281 -12,852 -
-
NP to SH 89 1,401 1,906 2,260 -4,300 -2,281 -12,852 -
-
Tax Rate 23.93% 17.15% -11.79% 57.13% - - - -
Total Cost 6,823 6,252 8,661 9,284 6,135 4,531 17,337 -46.32%
-
Net Worth 50,433 48,939 37,357 28,663 -219,497 -215,494 -212,999 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 50,433 48,939 37,357 28,663 -219,497 -215,494 -212,999 -
NOSH 98,888 95,958 76,240 110,243 59,972 60,026 59,999 39.57%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.29% 18.31% 18.04% 12.74% -234.33% -101.38% -286.56% -
ROE 0.18% 2.86% 5.10% 7.88% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.99 7.98 13.86 9.65 3.06 3.75 7.48 -4.42%
EPS 0.09 1.46 2.50 2.05 -7.17 -3.80 -21.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.49 0.26 -3.66 -3.59 -3.55 -
Adjusted Per Share Value based on latest NOSH - 110,243
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.17 1.29 1.79 1.80 0.31 0.38 0.76 33.36%
EPS 0.02 0.24 0.32 0.38 -0.73 -0.39 -2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0827 0.0631 0.0484 -0.371 -0.3642 -0.36 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.12 1.83 1.83 0.05 0.05 0.05 0.05 -
P/RPS 16.02 22.95 13.20 0.52 0.00 0.00 0.00 -
P/EPS 1,244.44 125.34 73.20 2.44 0.00 0.00 0.00 -
EY 0.08 0.80 1.37 41.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 3.59 3.73 0.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 27/05/04 26/02/04 27/11/03 28/08/03 29/05/03 28/02/03 -
Price 0.81 1.25 2.26 1.79 0.05 0.05 0.05 -
P/RPS 11.59 15.67 16.31 18.55 0.00 0.00 0.00 -
P/EPS 900.00 85.62 90.40 87.32 0.00 0.00 0.00 -
EY 0.11 1.17 1.11 1.15 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.45 4.61 6.88 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