[MGB] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -408.76%
YoY- -407.11%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 22,348 34,731 7,565 8,776 23,071 33,085 35,220 -7.29%
PBT -1,773 174 -10,990 -37,536 -7,402 -10,210 -3,303 -9.84%
Tax 0 0 -265 0 0 404 13 -
NP -1,773 174 -11,255 -37,536 -7,402 -9,806 -3,290 -9.78%
-
NP to SH -1,773 174 -11,255 -37,536 -7,402 -9,806 -3,290 -9.78%
-
Tax Rate - 0.00% - - - - - -
Total Cost 24,121 34,557 18,820 46,312 30,473 42,891 38,510 -7.49%
-
Net Worth -12,649 -11,000 -10,722 4,873 41,962 49,727 59,461 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -12,649 -11,000 -10,722 4,873 41,962 49,727 59,461 -
NOSH 97,307 100,000 97,474 97,479 97,586 97,504 97,477 -0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -7.93% 0.50% -148.78% -427.71% -32.08% -29.64% -9.34% -
ROE 0.00% 0.00% 0.00% -770.13% -17.64% -19.72% -5.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.97 34.73 7.76 9.00 23.64 33.93 36.13 -7.26%
EPS -1.82 0.18 -11.55 -38.50 -7.59 -10.06 -3.37 -9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.13 -0.11 -0.11 0.05 0.43 0.51 0.61 -
Adjusted Per Share Value based on latest NOSH - 97,482
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.78 5.87 1.28 1.48 3.90 5.59 5.95 -7.27%
EPS -0.30 0.03 -1.90 -6.34 -1.25 -1.66 -0.56 -9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0214 -0.0186 -0.0181 0.0082 0.0709 0.084 0.1005 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.02 0.08 0.08 0.25 0.06 0.37 0.62 -
P/RPS 0.09 0.23 1.03 2.78 0.25 1.09 1.72 -38.81%
P/EPS -1.10 45.98 -0.69 -0.65 -0.79 -3.68 -18.37 -37.42%
EY -91.10 2.18 -144.33 -154.03 -126.42 -27.18 -5.44 59.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 5.00 0.14 0.73 1.02 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.02 0.06 0.09 0.27 0.10 0.30 0.55 -
P/RPS 0.09 0.17 1.16 3.00 0.42 0.88 1.52 -37.54%
P/EPS -1.10 34.48 -0.78 -0.70 -1.32 -2.98 -16.30 -36.16%
EY -91.10 2.90 -128.30 -142.62 -75.85 -33.52 -6.14 56.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 5.40 0.23 0.59 0.90 -

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