[MGB] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -168.28%
YoY- -112.16%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 33,085 35,220 28,238 32,299 42,372 29,570 42,026 -3.90%
PBT -10,210 -3,303 -6,987 -742 11,221 -272,178 -15,289 -6.50%
Tax 404 13 0 -324 -7,960 -115 -42 -
NP -9,806 -3,290 -6,987 -1,066 3,261 -272,293 -15,331 -7.17%
-
NP to SH -9,806 -3,290 -6,678 -1,066 8,765 -272,293 -15,331 -7.17%
-
Tax Rate - - - - 70.94% - - -
Total Cost 42,891 38,510 35,225 33,365 39,111 301,863 57,357 -4.72%
-
Net Worth 49,727 59,461 84,060 69,512 100,346 -213,000 58,788 -2.75%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 49,727 59,461 84,060 69,512 100,346 -213,000 58,788 -2.75%
NOSH 97,504 97,477 129,323 96,545 204,789 60,000 59,988 8.42%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -29.64% -9.34% -24.74% -3.30% 7.70% -920.84% -36.48% -
ROE -19.72% -5.53% -7.94% -1.53% 8.73% 0.00% -26.08% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 33.93 36.13 21.84 33.45 20.69 49.28 70.06 -11.37%
EPS -10.06 -3.37 -6.90 -1.10 4.28 -453.82 -25.55 -14.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.61 0.65 0.72 0.49 -3.55 0.98 -10.30%
Adjusted Per Share Value based on latest NOSH - 96,666
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 5.59 5.95 4.77 5.46 7.16 5.00 7.10 -3.90%
EPS -1.66 -0.56 -1.13 -0.18 1.48 -46.02 -2.59 -7.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.084 0.1005 0.1421 0.1175 0.1696 -0.36 0.0994 -2.76%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.37 0.62 0.50 0.81 1.83 0.05 0.47 -
P/RPS 1.09 1.72 2.29 2.42 8.84 0.00 0.67 8.44%
P/EPS -3.68 -18.37 -9.68 -73.36 42.76 0.00 -1.84 12.24%
EY -27.18 -5.44 -10.33 -1.36 2.34 0.00 -54.38 -10.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.02 0.77 1.13 3.73 0.00 0.48 7.23%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 03/03/06 28/02/05 26/02/04 28/02/03 28/02/02 -
Price 0.30 0.55 0.48 0.73 2.26 0.05 0.28 -
P/RPS 0.88 1.52 2.20 2.18 10.92 0.00 0.40 14.03%
P/EPS -2.98 -16.30 -9.30 -66.11 52.80 0.00 -1.10 18.06%
EY -33.52 -6.14 -10.76 -1.51 1.89 0.00 -91.27 -15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.90 0.74 1.01 4.61 0.00 0.29 12.56%

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