[MGB] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 90.32%
YoY- 89.95%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 30,694 25,291 19,209 11,898 26,311 29,570 39,365 -15.27%
PBT 2,257 -1,715 -16,157 -26,045 -270,022 -272,178 -263,295 -
Tax -1,895 -1,605 -1,921 -115 248,162 252,599 256,568 -
NP 362 -3,320 -18,078 -26,160 -21,860 -19,579 -6,727 -
-
NP to SH 1,267 -2,415 -17,173 -26,160 -270,137 -272,293 -263,323 -
-
Tax Rate 83.96% - - - - - - -
Total Cost 30,332 28,611 37,287 38,058 48,171 49,149 46,092 -24.32%
-
Net Worth 48,939 37,357 28,663 -219,497 -215,494 -212,999 -200,429 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 48,939 37,357 28,663 -219,497 -215,494 -212,999 -200,429 -
NOSH 95,958 76,240 110,243 59,972 60,026 59,999 60,008 36.70%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.18% -13.13% -94.11% -219.87% -83.08% -66.21% -17.09% -
ROE 2.59% -6.46% -59.91% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 31.99 33.17 17.42 19.84 43.83 49.28 65.60 -38.01%
EPS 1.32 -3.17 -15.58 -43.62 -450.03 -453.82 -438.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.26 -3.66 -3.59 -3.55 -3.34 -
Adjusted Per Share Value based on latest NOSH - 59,972
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.19 4.27 3.25 2.01 4.45 5.00 6.65 -15.21%
EPS 0.21 -0.41 -2.90 -4.42 -45.66 -46.02 -44.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.0631 0.0484 -0.371 -0.3642 -0.36 -0.3388 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.83 1.83 0.05 0.05 0.05 0.05 0.05 -
P/RPS 5.72 5.52 0.29 0.25 0.11 0.10 0.08 1618.20%
P/EPS 138.60 -57.77 -0.32 -0.11 -0.01 -0.01 -0.01 -
EY 0.72 -1.73 -311.55 -872.41 -9,000.62 -9,076.43 -8,776.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 3.73 0.19 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 27/11/03 28/08/03 29/05/03 28/02/03 29/11/02 -
Price 1.25 2.26 1.79 0.05 0.05 0.05 0.05 -
P/RPS 3.91 6.81 10.27 0.25 0.11 0.10 0.08 1233.61%
P/EPS 94.67 -71.35 -11.49 -0.11 -0.01 -0.01 -0.01 -
EY 1.06 -1.40 -8.70 -872.41 -9,000.62 -9,076.43 -8,776.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 4.61 6.88 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