[MGB] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -1536.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 26,311 29,570 39,365 49,652 41,799 42,027 36,854 -20.13%
PBT -270,022 -272,178 -263,295 -260,148 -15,855 -15,289 -16,415 547.90%
Tax 248,162 252,599 256,568 -42 3,942 7,813 12,993 615.81%
NP -21,860 -19,579 -6,727 -260,190 -11,913 -7,476 -3,422 244.67%
-
NP to SH -270,137 -272,293 -263,323 -260,190 -15,897 -15,331 -15,886 562.41%
-
Tax Rate - - - - - - - -
Total Cost 48,171 49,149 46,092 309,842 53,712 49,503 40,276 12.68%
-
Net Worth -215,494 -212,999 -200,429 -193,797 54,563 58,800 63,036 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -215,494 -212,999 -200,429 -193,797 54,563 58,800 63,036 -
NOSH 60,026 59,999 60,008 59,999 59,959 60,000 60,035 -0.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -83.08% -66.21% -17.09% -524.03% -28.50% -17.79% -9.29% -
ROE 0.00% 0.00% 0.00% 0.00% -29.14% -26.07% -25.20% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 43.83 49.28 65.60 82.75 69.71 70.05 61.39 -20.13%
EPS -450.03 -453.82 -438.81 -433.66 -26.51 -25.55 -26.46 562.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.59 -3.55 -3.34 -3.23 0.91 0.98 1.05 -
Adjusted Per Share Value based on latest NOSH - 59,999
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.45 5.00 6.65 8.39 7.06 7.10 6.23 -20.11%
EPS -45.66 -46.02 -44.51 -43.98 -2.69 -2.59 -2.69 561.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3642 -0.36 -0.3388 -0.3276 0.0922 0.0994 0.1065 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.05 0.05 0.05 0.15 0.21 0.47 0.34 -
P/RPS 0.11 0.10 0.08 0.18 0.30 0.67 0.55 -65.83%
P/EPS -0.01 -0.01 -0.01 -0.03 -0.79 -1.84 -1.28 -96.07%
EY -9,000.62 -9,076.43 -8,776.13 -2,891.03 -126.25 -54.37 -77.83 2280.53%
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 0.23 0.48 0.32 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 29/11/02 30/08/02 28/05/02 28/02/02 29/11/01 -
Price 0.05 0.05 0.05 0.06 0.11 0.28 0.50 -
P/RPS 0.11 0.10 0.08 0.07 0.16 0.40 0.81 -73.61%
P/EPS -0.01 -0.01 -0.01 -0.01 -0.41 -1.10 -1.89 -96.97%
EY -9,000.62 -9,076.43 -8,776.13 -7,227.59 -241.03 -91.26 -52.92 2979.36%
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 0.12 0.29 0.48 -

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