[MGB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.65%
YoY- 77.71%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 34,731 28,654 27,436 21,174 8,847 8,997 7,420 179.03%
PBT 174 -2,988 -6,503 -8,093 -8,763 -33,517 -35,113 -
Tax 0 0 0 0 0 0 0 -
NP 174 -2,988 -6,503 -8,093 -8,763 -33,517 -35,113 -
-
NP to SH 174 -2,988 -6,503 -8,093 -8,763 -33,517 -35,113 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 34,557 31,642 33,939 29,267 17,610 42,514 42,533 -12.89%
-
Net Worth -10,739 -8,793 -10,759 -10,689 -3,901 1,950 2,921 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth -10,739 -8,793 -10,759 -10,689 -3,901 1,950 2,921 -
NOSH 97,631 97,702 97,812 97,179 97,545 97,536 97,373 0.17%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.50% -10.43% -23.70% -38.22% -99.05% -372.54% -473.22% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -1,718.18% -1,202.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 35.57 29.33 28.05 21.79 9.07 9.22 7.62 178.52%
EPS 0.18 -3.06 -6.65 -8.33 -8.98 -34.36 -36.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.09 -0.11 -0.11 -0.04 0.02 0.03 -
Adjusted Per Share Value based on latest NOSH - 97,179
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.87 4.84 4.64 3.58 1.50 1.52 1.25 179.63%
EPS 0.03 -0.51 -1.10 -1.37 -1.48 -5.66 -5.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0182 -0.0149 -0.0182 -0.0181 -0.0066 0.0033 0.0049 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.08 0.085 0.07 0.075 0.08 0.10 0.12 -
P/RPS 0.22 0.29 0.25 0.34 0.88 1.08 1.57 -72.92%
P/EPS 44.89 -2.78 -1.05 -0.90 -0.89 -0.29 -0.33 -
EY 2.23 -35.98 -94.98 -111.04 -112.29 -343.64 -300.50 -
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 5.00 4.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.06 0.07 0.04 0.08 0.09 0.06 0.09 -
P/RPS 0.17 0.24 0.14 0.37 0.99 0.65 1.18 -72.42%
P/EPS 33.67 -2.29 -0.60 -0.96 -1.00 -0.17 -0.25 -
EY 2.97 -43.69 -166.21 -104.10 -99.82 -572.73 -400.67 -
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 3.00 3.00 -

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