[MGB] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 65.8%
YoY- 72.32%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 14,464 20,168 40,348 38,668 27,336 30,612 9,000 8.22%
PBT -9,140 -5,176 -5,300 -2,284 -8,252 6,764 -9,124 0.02%
Tax 0 0 0 0 0 -1,160 0 -
NP -9,140 -5,176 -5,300 -2,284 -8,252 5,604 -9,124 0.02%
-
NP to SH -9,140 -5,176 -5,300 -2,284 -8,252 5,604 -9,124 0.02%
-
Tax Rate - - - - - 17.15% - -
Total Cost 23,604 25,344 45,648 40,952 35,588 25,008 18,124 4.49%
-
Net Worth 40,036 48,646 58,411 61,938 42,636 48,939 -215,494 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 40,036 48,646 58,411 61,938 42,636 48,939 -215,494 -
NOSH 97,649 97,293 97,352 96,779 96,901 95,958 60,026 8.43%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -63.19% -25.66% -13.14% -5.91% -30.19% 18.31% -101.38% -
ROE -22.83% -10.64% -9.07% -3.69% -19.35% 11.45% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 14.81 20.73 41.45 39.95 28.21 31.90 14.99 -0.20%
EPS -9.36 -5.32 -5.44 -2.36 -8.52 5.84 -15.20 -7.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.50 0.60 0.64 0.44 0.51 -3.59 -
Adjusted Per Share Value based on latest NOSH - 96,779
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 2.44 3.41 6.82 6.54 4.62 5.17 1.52 8.19%
EPS -1.54 -0.87 -0.90 -0.39 -1.39 0.95 -1.54 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0822 0.0987 0.1047 0.0721 0.0827 -0.3642 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.11 0.19 0.54 0.50 0.70 1.83 0.05 -
P/RPS 0.74 0.92 1.30 1.25 2.48 5.74 0.00 -
P/EPS -1.18 -3.57 -9.92 -21.19 -8.22 31.34 0.00 -
EY -85.09 -28.00 -10.08 -4.72 -12.17 3.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.38 0.90 0.78 1.59 3.59 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 30/05/08 23/05/07 30/05/06 27/05/05 27/05/04 29/05/03 -
Price 0.08 0.19 0.49 0.46 0.41 1.25 0.05 -
P/RPS 0.54 0.92 1.18 1.15 1.45 3.92 0.00 -
P/EPS -0.85 -3.57 -9.00 -19.49 -4.81 21.40 0.00 -
EY -117.00 -28.00 -11.11 -5.13 -20.77 4.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.38 0.82 0.72 0.93 2.45 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