[MGB] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -45.6%
YoY- 117.92%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 34,490 36,738 28,754 33,742 19,209 39,365 36,854 -1.09%
PBT -7,188 -5,558 -7,559 2,842 -16,157 -263,295 -16,415 -12.85%
Tax -1 0 -313 235 -1,921 256,568 12,993 -
NP -7,189 -5,558 -7,872 3,077 -18,078 -6,727 -3,422 13.16%
-
NP to SH -7,189 -5,280 -7,841 3,077 -17,173 -263,323 -15,886 -12.37%
-
Tax Rate - - - -8.27% - - - -
Total Cost 41,679 42,296 36,626 30,665 37,287 46,092 40,276 0.57%
-
Net Worth 53,571 60,671 38,777 47,366 28,663 -200,429 63,036 -2.67%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 53,571 60,671 38,777 47,366 28,663 -200,429 63,036 -2.67%
NOSH 97,402 97,857 96,942 96,666 110,243 60,008 60,035 8.39%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -20.84% -15.13% -27.38% 9.12% -94.11% -17.09% -9.29% -
ROE -13.42% -8.70% -20.22% 6.50% -59.91% 0.00% -25.20% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 35.41 37.54 29.66 34.91 17.42 65.60 61.39 -8.75%
EPS -7.38 -5.40 -8.09 3.18 -15.58 -438.81 -26.46 -19.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.62 0.40 0.49 0.26 -3.34 1.05 -10.21%
Adjusted Per Share Value based on latest NOSH - 96,666
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 5.83 6.21 4.86 5.70 3.25 6.65 6.23 -1.09%
EPS -1.22 -0.89 -1.33 0.52 -2.90 -44.51 -2.69 -12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0905 0.1025 0.0655 0.0801 0.0484 -0.3388 0.1065 -2.67%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.56 0.41 0.44 0.76 0.05 0.05 0.34 -
P/RPS 1.58 1.09 1.48 2.18 0.29 0.08 0.55 19.21%
P/EPS -7.59 -7.60 -5.44 23.88 -0.32 -0.01 -1.28 34.51%
EY -13.18 -13.16 -18.38 4.19 -311.55 -8,776.13 -77.83 -25.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.66 1.10 1.55 0.19 0.00 0.32 21.30%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 30/11/06 29/11/05 24/11/04 27/11/03 29/11/02 29/11/01 -
Price 0.41 0.62 0.36 0.80 1.79 0.05 0.50 -
P/RPS 1.16 1.65 1.21 2.29 10.27 0.08 0.81 6.16%
P/EPS -5.56 -11.49 -4.45 25.13 -11.49 -0.01 -1.89 19.69%
EY -18.00 -8.70 -22.47 3.98 -8.70 -8,776.13 -52.92 -16.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 0.90 1.63 6.88 0.00 0.48 7.71%

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