[MGB] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -674.11%
YoY- -247.25%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 20,168 40,348 38,668 27,336 30,612 9,000 22,036 -1.46%
PBT -5,176 -5,300 -2,284 -8,252 6,764 -9,124 -17,748 -18.55%
Tax 0 0 0 0 -1,160 0 0 -
NP -5,176 -5,300 -2,284 -8,252 5,604 -9,124 -17,748 -18.55%
-
NP to SH -5,176 -5,300 -2,284 -8,252 5,604 -9,124 -17,748 -18.55%
-
Tax Rate - - - - 17.15% - - -
Total Cost 25,344 45,648 40,952 35,588 25,008 18,124 39,784 -7.23%
-
Net Worth 48,646 58,411 61,938 42,636 48,939 -215,494 54,563 -1.89%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 48,646 58,411 61,938 42,636 48,939 -215,494 54,563 -1.89%
NOSH 97,293 97,352 96,779 96,901 95,958 60,026 59,959 8.39%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -25.66% -13.14% -5.91% -30.19% 18.31% -101.38% -80.54% -
ROE -10.64% -9.07% -3.69% -19.35% 11.45% 0.00% -32.53% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 20.73 41.45 39.95 28.21 31.90 14.99 36.75 -9.09%
EPS -5.32 -5.44 -2.36 -8.52 5.84 -15.20 -29.60 -24.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.60 0.64 0.44 0.51 -3.59 0.91 -9.49%
Adjusted Per Share Value based on latest NOSH - 96,901
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 3.41 6.82 6.54 4.62 5.17 1.52 3.72 -1.43%
EPS -0.87 -0.90 -0.39 -1.39 0.95 -1.54 -3.00 -18.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0822 0.0987 0.1047 0.0721 0.0827 -0.3642 0.0922 -1.89%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.19 0.54 0.50 0.70 1.83 0.05 0.21 -
P/RPS 0.92 1.30 1.25 2.48 5.74 0.00 0.57 8.29%
P/EPS -3.57 -9.92 -21.19 -8.22 31.34 0.00 -0.71 30.85%
EY -28.00 -10.08 -4.72 -12.17 3.19 0.00 -140.95 -23.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.90 0.78 1.59 3.59 0.00 0.23 8.72%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 23/05/07 30/05/06 27/05/05 27/05/04 29/05/03 28/05/02 -
Price 0.19 0.49 0.46 0.41 1.25 0.05 0.11 -
P/RPS 0.92 1.18 1.15 1.45 3.92 0.00 0.30 20.51%
P/EPS -3.57 -9.00 -19.49 -4.81 21.40 0.00 -0.37 45.85%
EY -28.00 -11.11 -5.13 -20.77 4.67 0.00 -269.09 -31.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.82 0.72 0.93 2.45 0.00 0.12 21.15%

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