[MGB] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 346.41%
YoY- 121.62%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 31,480 32,299 33,742 35,771 30,694 25,291 19,209 38.95%
PBT -4,539 -784 2,842 6,674 2,257 -1,715 -16,157 -57.07%
Tax 12 -278 235 -1,923 -1,895 -1,605 -1,921 -
NP -4,527 -1,062 3,077 4,751 362 -3,320 -18,078 -60.23%
-
NP to SH -4,527 -1,062 3,077 5,656 1,267 -2,415 -17,173 -58.85%
-
Tax Rate - - -8.27% 28.81% 83.96% - - -
Total Cost 36,007 33,361 30,665 31,020 30,332 28,611 37,287 -2.29%
-
Net Worth 42,636 44,466 47,366 50,433 48,939 37,357 28,663 30.27%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 42,636 44,466 47,366 50,433 48,939 37,357 28,663 30.27%
NOSH 96,901 96,666 96,666 98,888 95,958 76,240 110,243 -8.23%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -14.38% -3.29% 9.12% 13.28% 1.18% -13.13% -94.11% -
ROE -10.62% -2.39% 6.50% 11.21% 2.59% -6.46% -59.91% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 32.49 33.41 34.91 36.17 31.99 33.17 17.42 51.46%
EPS -4.67 -1.10 3.18 5.72 1.32 -3.17 -15.58 -55.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.46 0.49 0.51 0.51 0.49 0.26 41.96%
Adjusted Per Share Value based on latest NOSH - 98,888
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.32 5.46 5.70 6.05 5.19 4.27 3.25 38.85%
EPS -0.77 -0.18 0.52 0.96 0.21 -0.41 -2.90 -58.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0721 0.0752 0.0801 0.0852 0.0827 0.0631 0.0484 30.40%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.70 0.81 0.76 1.12 1.83 1.83 0.05 -
P/RPS 2.15 2.42 2.18 3.10 5.72 5.52 0.29 279.74%
P/EPS -14.98 -73.73 23.88 19.58 138.60 -57.77 -0.32 1195.86%
EY -6.67 -1.36 4.19 5.11 0.72 -1.73 -311.55 -92.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.76 1.55 2.20 3.59 3.73 0.19 311.65%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 24/11/04 20/08/04 27/05/04 26/02/04 27/11/03 -
Price 0.41 0.73 0.80 0.81 1.25 2.26 1.79 -
P/RPS 1.26 2.18 2.29 2.24 3.91 6.81 10.27 -75.27%
P/EPS -8.78 -66.45 25.13 14.16 94.67 -71.35 -11.49 -16.40%
EY -11.39 -1.50 3.98 7.06 1.06 -1.40 -8.70 19.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.59 1.63 1.59 2.45 4.61 6.88 -73.62%

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