[MGB] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 103.22%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 35,220 28,238 32,299 42,372 29,570 42,026 145,541 -21.05%
PBT -3,303 -6,987 -742 11,221 -272,178 -15,289 -5,364 -7.75%
Tax 13 0 -324 -7,960 -115 -42 5,364 -63.33%
NP -3,290 -6,987 -1,066 3,261 -272,293 -15,331 0 -
-
NP to SH -3,290 -6,678 -1,066 8,765 -272,293 -15,331 -5,107 -7.06%
-
Tax Rate - - - 70.94% - - - -
Total Cost 38,510 35,225 33,365 39,111 301,863 57,357 145,541 -19.86%
-
Net Worth 59,461 84,060 69,512 100,346 -213,000 58,788 74,414 -3.66%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 59,461 84,060 69,512 100,346 -213,000 58,788 74,414 -3.66%
NOSH 97,477 129,323 96,545 204,789 60,000 59,988 60,011 8.41%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -9.34% -24.74% -3.30% 7.70% -920.84% -36.48% 0.00% -
ROE -5.53% -7.94% -1.53% 8.73% 0.00% -26.08% -6.86% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 36.13 21.84 33.45 20.69 49.28 70.06 242.52 -27.18%
EPS -3.37 -6.90 -1.10 4.28 -453.82 -25.55 -8.51 -14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.65 0.72 0.49 -3.55 0.98 1.24 -11.14%
Adjusted Per Share Value based on latest NOSH - 76,240
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.95 4.77 5.46 7.16 5.00 7.10 24.60 -21.05%
EPS -0.56 -1.13 -0.18 1.48 -46.02 -2.59 -0.86 -6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.1421 0.1175 0.1696 -0.36 0.0994 0.1258 -3.67%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.62 0.50 0.81 1.83 0.05 0.47 0.65 -
P/RPS 1.72 2.29 2.42 8.84 0.00 0.67 0.27 36.13%
P/EPS -18.37 -9.68 -73.36 42.76 0.00 -1.84 -7.64 15.73%
EY -5.44 -10.33 -1.36 2.34 0.00 -54.38 -13.09 -13.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.77 1.13 3.73 0.00 0.48 0.52 11.87%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 03/03/06 28/02/05 26/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.55 0.48 0.73 2.26 0.05 0.28 0.40 -
P/RPS 1.52 2.20 2.18 10.92 0.00 0.40 0.16 45.50%
P/EPS -16.30 -9.30 -66.11 52.80 0.00 -1.10 -4.70 23.01%
EY -6.14 -10.76 -1.51 1.89 0.00 -91.27 -21.27 -18.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.74 1.01 4.61 0.00 0.29 0.32 18.79%

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