[MGB] YoY Annualized Quarter 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- 169.48%
YoY- 102.64%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 37,508 26,174 30,900 42,406 33,446 36,630 181,548 -23.10%
PBT -3,142 -7,518 1,516 12,688 -345,921 -15,036 -301 47.80%
Tax 0 0 45 -10,881 0 0 301 -
NP -3,142 -7,518 1,561 1,806 -345,921 -15,036 0 -
-
NP to SH -3,142 -7,477 1,561 9,145 -345,921 -15,036 -664 29.55%
-
Tax Rate - - -2.97% 85.76% - - - -
Total Cost 40,650 33,693 29,338 40,600 379,367 51,666 181,548 -22.06%
-
Net Worth 60,385 38,675 47,031 86,992 -200,400 62,983 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 60,385 38,675 47,031 86,992 -200,400 62,983 0 -
NOSH 97,396 96,689 95,983 334,585 60,000 59,984 59,999 8.40%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -8.38% -28.72% 5.05% 4.26% -1,034.25% -41.05% 0.00% -
ROE -5.20% -19.33% 3.32% 10.51% 0.00% -23.87% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 38.51 27.07 32.19 12.67 55.74 61.07 302.58 -29.06%
EPS -3.23 -5.63 1.63 2.73 -576.53 -25.07 -1.11 19.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.40 0.49 0.26 -3.34 1.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 110,243
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.34 4.42 5.22 7.17 5.65 6.19 30.68 -23.10%
EPS -0.53 -1.26 0.26 1.55 -58.47 -2.54 -0.11 29.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1021 0.0654 0.0795 0.147 -0.3387 0.1065 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.41 0.44 0.76 0.05 0.05 0.34 1.00 -
P/RPS 1.06 1.63 2.36 0.39 0.00 0.56 0.33 21.45%
P/EPS -12.71 -5.69 46.72 1.83 0.00 -1.36 -90.36 -27.87%
EY -7.87 -17.58 2.14 54.67 0.00 -73.73 -1.11 38.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.10 1.55 0.19 0.00 0.32 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 24/11/04 27/11/03 29/11/02 29/11/01 28/11/00 -
Price 0.62 0.36 0.80 1.79 0.05 0.50 0.90 -
P/RPS 1.61 1.33 2.49 14.12 0.00 0.82 0.30 32.30%
P/EPS -19.21 -4.66 49.18 65.49 0.00 -1.99 -81.33 -21.36%
EY -5.20 -21.48 2.03 1.53 0.00 -50.13 -1.23 27.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 1.63 6.88 0.00 0.48 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