[MGB] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -8.27%
YoY- -1096.72%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 10,098 9,920 22,322 23,141 21,611 25,348 19,452 -35.43%
PBT -2,994 -2,617 -4,134 -3,339 -3,084 -1,483 -2,795 4.69%
Tax -101 -101 0 0 0 0 0 -
NP -3,095 -2,718 -4,134 -3,339 -3,084 -1,483 -2,795 7.04%
-
NP to SH -3,095 -2,718 -4,134 -3,339 -3,084 -1,483 -2,795 7.04%
-
Tax Rate - - - - - - - -
Total Cost 13,193 12,638 26,456 26,480 24,695 26,831 22,247 -29.43%
-
Net Worth -16,589 -14,580 -15,608 -13,670 -13,700 -12,667 -10,677 34.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth -16,589 -14,580 -15,608 -13,670 -13,700 -12,667 -10,677 34.18%
NOSH 97,588 97,200 97,555 97,647 97,862 97,440 97,070 0.35%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -30.65% -27.40% -18.52% -14.43% -14.27% -5.85% -14.37% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.35 10.21 22.88 23.70 22.08 26.01 20.04 -35.65%
EPS -3.17 -2.80 -4.24 -3.42 -3.15 -1.52 -2.88 6.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.17 -0.15 -0.16 -0.14 -0.14 -0.13 -0.11 33.70%
Adjusted Per Share Value based on latest NOSH - 97,647
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.71 1.68 3.77 3.91 3.65 4.28 3.29 -35.38%
EPS -0.52 -0.46 -0.70 -0.56 -0.52 -0.25 -0.47 6.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.028 -0.0246 -0.0264 -0.0231 -0.0232 -0.0214 -0.018 34.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.19 0.20 0.09 0.08 0.09 0.08 0.10 53.46%
P/EPS -0.63 -0.72 -0.47 -0.58 -0.63 -1.31 -0.69 -5.88%
EY -158.57 -139.81 -211.88 -170.97 -157.57 -76.10 -143.97 6.65%
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 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 29/11/12 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.19 0.20 0.09 0.08 0.09 0.08 0.10 53.46%
P/EPS -0.63 -0.72 -0.47 -0.58 -0.63 -1.31 -0.69 -5.88%
EY -158.57 -139.81 -211.88 -170.97 -157.57 -76.10 -143.97 6.65%
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 0.00 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