[MGB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -10.88%
YoY- -627.61%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 15,501 35,873 9,464 9,169 24,476 35,630 37,508 -13.68%
PBT -737 3,221 -4,478 -9,837 -1,352 -8,284 -3,142 -21.45%
Tax 0 0 0 0 0 -1 0 -
NP -737 3,221 -4,478 -9,837 -1,352 -8,285 -3,142 -21.45%
-
NP to SH -737 3,221 -4,478 -9,837 -1,352 -8,285 -3,142 -21.45%
-
Tax Rate - 0.00% - - - - - -
Total Cost 16,238 32,652 13,942 19,006 25,828 43,915 40,650 -14.16%
-
Net Worth -10,671 -8,767 1,947 35,086 48,750 53,653 60,385 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth -10,671 -8,767 1,947 35,086 48,750 53,653 60,385 -
NOSH 97,017 97,419 97,362 97,463 97,500 97,551 97,396 -0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -4.76% 8.98% -47.32% -107.29% -5.52% -23.25% -8.38% -
ROE 0.00% 0.00% -230.00% -28.04% -2.77% -15.44% -5.20% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.98 36.82 9.72 9.41 25.10 36.53 38.51 -13.62%
EPS -0.76 3.31 -4.60 -10.09 -1.39 -8.49 -3.23 -21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.09 0.02 0.36 0.50 0.55 0.62 -
Adjusted Per Share Value based on latest NOSH - 97,417
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.62 6.06 1.60 1.55 4.14 6.02 6.34 -13.68%
EPS -0.12 0.54 -0.76 -1.66 -0.23 -1.40 -0.53 -21.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.018 -0.0148 0.0033 0.0593 0.0824 0.0907 0.1021 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.02 0.085 0.10 0.20 0.10 0.56 0.41 -
P/RPS 0.13 0.23 1.03 2.13 0.40 1.53 1.06 -29.49%
P/EPS -2.63 2.57 -2.17 -1.98 -7.21 -6.59 -12.71 -23.07%
EY -38.00 38.90 -46.00 -50.47 -13.87 -15.17 -7.87 29.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 5.00 0.56 0.20 1.02 0.66 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 30/11/10 20/11/09 18/11/08 28/11/07 30/11/06 -
Price 0.02 0.07 0.06 0.19 0.08 0.41 0.62 -
P/RPS 0.13 0.19 0.62 2.02 0.32 1.12 1.61 -34.23%
P/EPS -2.63 2.12 -1.30 -1.88 -5.77 -4.83 -19.21 -28.18%
EY -38.00 47.24 -76.67 -53.12 -17.33 -20.72 -5.20 39.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.00 0.53 0.16 0.75 1.00 -

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