[MGB] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 54.05%
YoY- 91.09%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 20,836 25,821 34,731 28,654 27,436 21,174 8,847 77.10%
PBT 335 872 174 -2,988 -6,503 -8,093 -8,763 -
Tax 0 0 0 0 0 0 0 -
NP 335 872 174 -2,988 -6,503 -8,093 -8,763 -
-
NP to SH 335 872 174 -2,988 -6,503 -8,093 -8,763 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 20,501 24,949 34,557 31,642 33,939 29,267 17,610 10.67%
-
Net Worth -9,888 -10,633 -10,739 -8,793 -10,759 -10,689 -3,901 86.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth -9,888 -10,633 -10,739 -8,793 -10,759 -10,689 -3,901 86.00%
NOSH 98,888 96,666 97,631 97,702 97,812 97,179 97,545 0.91%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.61% 3.38% 0.50% -10.43% -23.70% -38.22% -99.05% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.07 26.71 35.57 29.33 28.05 21.79 9.07 75.49%
EPS 0.34 0.90 0.18 -3.06 -6.65 -8.33 -8.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.10 -0.11 -0.11 -0.09 -0.11 -0.11 -0.04 84.30%
Adjusted Per Share Value based on latest NOSH - 97,702
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.52 4.36 5.87 4.84 4.64 3.58 1.50 76.68%
EPS 0.06 0.15 0.03 -0.51 -1.10 -1.37 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0167 -0.018 -0.0182 -0.0149 -0.0182 -0.0181 -0.0066 85.79%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.02 0.06 0.08 0.085 0.07 0.075 0.08 -
P/RPS 0.09 0.22 0.22 0.29 0.25 0.34 0.88 -78.16%
P/EPS 5.90 6.65 44.89 -2.78 -1.05 -0.90 -0.89 -
EY 16.94 15.03 2.23 -35.98 -94.98 -111.04 -112.29 -
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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 25/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.02 0.02 0.06 0.07 0.04 0.08 0.09 -
P/RPS 0.09 0.07 0.17 0.24 0.14 0.37 0.99 -79.81%
P/EPS 5.90 2.22 33.67 -2.29 -0.60 -0.96 -1.00 -
EY 16.94 45.10 2.97 -43.69 -166.21 -104.10 -99.82 -
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