[MGB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 25.38%
YoY- 32.66%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 37,933 36,319 35,899 36,738 33,215 31,070 28,237 21.81%
PBT -3,915 -3,888 -3,134 -5,558 -7,385 -7,498 -8,990 -42.63%
Tax 0 0 0 0 0 0 0 -
NP -3,915 -3,888 -3,134 -5,558 -7,385 -7,498 -8,990 -42.63%
-
NP to SH -3,915 -3,888 -3,134 -5,280 -7,076 -7,189 -8,681 -41.27%
-
Tax Rate - - - - - - - -
Total Cost 41,848 40,207 39,033 42,296 40,600 38,568 37,227 8.13%
-
Net Worth 56,426 58,411 59,587 60,671 60,080 61,938 61,063 -5.14%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 56,426 58,411 59,587 60,671 60,080 61,938 61,063 -5.14%
NOSH 97,286 97,352 97,684 97,857 96,903 96,779 96,925 0.24%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -10.32% -10.71% -8.73% -15.13% -22.23% -24.13% -31.84% -
ROE -6.94% -6.66% -5.26% -8.70% -11.78% -11.61% -14.22% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.99 37.31 36.75 37.54 34.28 32.10 29.13 21.51%
EPS -4.02 -3.99 -3.21 -5.40 -7.30 -7.43 -8.96 -41.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.60 0.61 0.62 0.62 0.64 0.63 -5.37%
Adjusted Per Share Value based on latest NOSH - 97,857
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.41 6.14 6.07 6.21 5.61 5.25 4.77 21.84%
EPS -0.66 -0.66 -0.53 -0.89 -1.20 -1.22 -1.47 -41.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0954 0.0987 0.1007 0.1025 0.1015 0.1047 0.1032 -5.11%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.53 0.54 0.62 0.41 0.43 0.50 0.50 -
P/RPS 1.36 1.45 1.69 1.09 1.25 1.56 1.72 -14.52%
P/EPS -13.17 -13.52 -19.32 -7.60 -5.89 -6.73 -5.58 77.54%
EY -7.59 -7.40 -5.17 -13.16 -16.98 -14.86 -17.91 -43.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 1.02 0.66 0.69 0.78 0.79 9.91%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 23/05/07 28/02/07 30/11/06 30/08/06 30/05/06 03/03/06 -
Price 0.56 0.49 0.55 0.62 0.40 0.46 0.48 -
P/RPS 1.44 1.31 1.50 1.65 1.17 1.43 1.65 -8.69%
P/EPS -13.92 -12.27 -17.14 -11.49 -5.48 -6.19 -5.36 89.26%
EY -7.19 -8.15 -5.83 -8.70 -18.26 -16.15 -18.66 -47.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.82 0.90 1.00 0.65 0.72 0.76 17.71%

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