[MGB] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 34.35%
YoY- 93.48%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 35,771 30,694 25,291 19,209 11,898 26,311 29,570 13.54%
PBT 6,674 2,257 -1,715 -16,157 -26,045 -270,022 -272,178 -
Tax -1,923 -1,895 -1,605 -1,921 -115 248,162 252,599 -
NP 4,751 362 -3,320 -18,078 -26,160 -21,860 -19,579 -
-
NP to SH 5,656 1,267 -2,415 -17,173 -26,160 -270,137 -272,293 -
-
Tax Rate 28.81% 83.96% - - - - - -
Total Cost 31,020 30,332 28,611 37,287 38,058 48,171 49,149 -26.44%
-
Net Worth 50,433 48,939 37,357 28,663 -219,497 -215,494 -212,999 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 50,433 48,939 37,357 28,663 -219,497 -215,494 -212,999 -
NOSH 98,888 95,958 76,240 110,243 59,972 60,026 59,999 39.57%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.28% 1.18% -13.13% -94.11% -219.87% -83.08% -66.21% -
ROE 11.21% 2.59% -6.46% -59.91% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 36.17 31.99 33.17 17.42 19.84 43.83 49.28 -18.64%
EPS 5.72 1.32 -3.17 -15.58 -43.62 -450.03 -453.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.49 0.26 -3.66 -3.59 -3.55 -
Adjusted Per Share Value based on latest NOSH - 110,243
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.05 5.19 4.27 3.25 2.01 4.45 5.00 13.56%
EPS 0.96 0.21 -0.41 -2.90 -4.42 -45.66 -46.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0827 0.0631 0.0484 -0.371 -0.3642 -0.36 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.12 1.83 1.83 0.05 0.05 0.05 0.05 -
P/RPS 3.10 5.72 5.52 0.29 0.25 0.11 0.10 888.89%
P/EPS 19.58 138.60 -57.77 -0.32 -0.11 -0.01 -0.01 -
EY 5.11 0.72 -1.73 -311.55 -872.41 -9,000.62 -9,076.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 3.59 3.73 0.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 27/05/04 26/02/04 27/11/03 28/08/03 29/05/03 28/02/03 -
Price 0.81 1.25 2.26 1.79 0.05 0.05 0.05 -
P/RPS 2.24 3.91 6.81 10.27 0.25 0.11 0.10 696.13%
P/EPS 14.16 94.67 -71.35 -11.49 -0.11 -0.01 -0.01 -
EY 7.06 1.06 -1.40 -8.70 -872.41 -9,000.62 -9,076.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.45 4.61 6.88 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