[MGB] QoQ 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- 7.65%
YoY- -247.25%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 8,607 7,580 5,216 6,834 9,124 8,610 6,912 15.69%
PBT -3,352 -1,553 -2,022 -2,063 -1,921 -671 117 -
Tax 0 0 0 0 -313 352 -28 -
NP -3,352 -1,553 -2,022 -2,063 -2,234 -319 89 -
-
NP to SH -3,074 -1,522 -2,022 -2,063 -2,234 -319 89 -
-
Tax Rate - - - - - - 23.93% -
Total Cost 11,959 9,133 7,238 8,897 11,358 8,929 6,823 45.22%
-
Net Worth 61,063 38,777 40,633 42,636 44,466 47,366 50,433 13.55%
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 61,063 38,777 40,633 42,636 44,466 47,366 50,433 13.55%
NOSH 96,925 96,942 96,746 96,901 96,666 96,666 98,888 -1.32%
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 -38.95% -20.49% -38.77% -30.19% -24.48% -3.70% 1.29% -
ROE -5.03% -3.93% -4.98% -4.84% -5.02% -0.67% 0.18% -
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 8.88 7.82 5.39 7.05 9.44 8.91 6.99 17.24%
EPS -3.17 -1.57 -2.09 -2.13 -2.31 -0.33 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.40 0.42 0.44 0.46 0.49 0.51 15.08%
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 1.45 1.28 0.88 1.16 1.54 1.46 1.17 15.33%
EPS -0.52 -0.26 -0.34 -0.35 -0.38 -0.05 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.0655 0.0687 0.0721 0.0752 0.0801 0.0852 13.59%
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 5.63 5.63 10.20 9.93 8.58 8.53 16.02 -50.10%
P/EPS -15.77 -28.03 -26.32 -32.88 -35.05 -230.30 1,244.44 -
EY -6.34 -3.57 -3.80 -3.04 -2.85 -0.43 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.10 1.31 1.59 1.76 1.55 2.20 -49.38%
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 5.41 4.60 9.27 5.81 7.73 8.98 11.59 -39.74%
P/EPS -15.13 -22.93 -23.92 -19.26 -31.59 -242.42 900.00 -
EY -6.61 -4.36 -4.18 -5.19 -3.17 -0.41 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.90 1.19 0.93 1.59 1.63 1.59 -38.78%

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