[MGB] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 19.42%
YoY- -110.52%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 27,436 7,420 18,651 24,176 37,933 33,215 29,784 -1.35%
PBT -6,503 -35,113 -10,594 -8,240 -3,915 -7,385 -6,677 -0.43%
Tax 0 0 0 -2 0 0 39 -
NP -6,503 -35,113 -10,594 -8,242 -3,915 -7,385 -6,638 -0.34%
-
NP to SH -6,503 -35,113 -10,594 -8,242 -3,915 -7,076 -6,638 -0.34%
-
Tax Rate - - - - - - - -
Total Cost 33,939 42,533 29,245 32,418 41,848 40,600 36,422 -1.16%
-
Net Worth -10,759 2,921 38,011 49,999 56,426 60,080 40,633 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth -10,759 2,921 38,011 49,999 56,426 60,080 40,633 -
NOSH 97,812 97,373 97,465 99,999 97,286 96,903 96,746 0.18%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -23.70% -473.22% -56.80% -34.09% -10.32% -22.23% -22.29% -
ROE 0.00% -1,202.00% -27.87% -16.48% -6.94% -11.78% -16.34% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 28.05 7.62 19.14 24.18 38.99 34.28 30.79 -1.54%
EPS -6.65 -36.06 -10.87 -8.24 -4.02 -7.30 -6.86 -0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 0.03 0.39 0.50 0.58 0.62 0.42 -
Adjusted Per Share Value based on latest NOSH - 99,999
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 4.64 1.25 3.15 4.09 6.41 5.61 5.03 -1.33%
EPS -1.10 -5.93 -1.79 -1.39 -0.66 -1.20 -1.12 -0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0182 0.0049 0.0642 0.0845 0.0954 0.1015 0.0687 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.07 0.12 0.12 0.19 0.53 0.43 0.55 -
P/RPS 0.25 1.57 0.63 0.79 1.36 1.25 1.79 -27.95%
P/EPS -1.05 -0.33 -1.10 -2.31 -13.17 -5.89 -8.02 -28.73%
EY -94.98 -300.50 -90.58 -43.38 -7.59 -16.98 -12.47 40.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.00 0.31 0.38 0.91 0.69 1.31 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 29/08/11 30/08/10 24/08/09 28/08/08 29/08/07 30/08/06 29/08/05 -
Price 0.04 0.09 0.14 0.11 0.56 0.40 0.50 -
P/RPS 0.14 1.18 0.73 0.45 1.44 1.17 1.62 -33.49%
P/EPS -0.60 -0.25 -1.29 -1.33 -13.92 -5.48 -7.29 -34.03%
EY -166.21 -400.67 -77.64 -74.93 -7.19 -18.26 -13.72 51.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.00 0.36 0.22 0.97 0.65 1.19 -

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