[MGB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 85.94%
YoY- 99.11%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 35,899 28,237 32,299 25,291 29,570 42,027 145,541 -20.79%
PBT -3,134 -8,990 -784 -1,715 -272,178 -15,289 -5,364 -8.56%
Tax 0 0 -278 -1,605 252,599 7,813 5,839 -
NP -3,134 -8,990 -1,062 -3,320 -19,579 -7,476 475 -
-
NP to SH -3,134 -8,681 -1,062 -2,415 -272,293 -15,331 -5,107 -7.81%
-
Tax Rate - - - - - - - -
Total Cost 39,033 37,227 33,361 28,611 49,149 49,503 145,066 -19.64%
-
Net Worth 59,587 61,063 44,466 37,357 -212,999 58,800 74,416 -3.63%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 59,587 61,063 44,466 37,357 -212,999 58,800 74,416 -3.63%
NOSH 97,684 96,925 96,666 76,240 59,999 60,000 60,013 8.45%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -8.73% -31.84% -3.29% -13.13% -66.21% -17.79% 0.33% -
ROE -5.26% -14.22% -2.39% -6.46% 0.00% -26.07% -6.86% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 36.75 29.13 33.41 33.17 49.28 70.05 242.52 -26.97%
EPS -3.21 -8.96 -1.10 -3.17 -453.82 -25.55 -8.51 -14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.46 0.49 -3.55 0.98 1.24 -11.14%
Adjusted Per Share Value based on latest NOSH - 76,240
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.07 4.77 5.46 4.27 5.00 7.10 24.60 -20.79%
EPS -0.53 -1.47 -0.18 -0.41 -46.02 -2.59 -0.86 -7.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.1032 0.0752 0.0631 -0.36 0.0994 0.1258 -3.63%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.62 0.50 0.81 1.83 0.05 0.47 0.65 -
P/RPS 1.69 1.72 2.42 5.52 0.10 0.67 0.27 35.73%
P/EPS -19.32 -5.58 -73.73 -57.77 -0.01 -1.84 -7.64 16.71%
EY -5.17 -17.91 -1.36 -1.73 -9,076.43 -54.37 -13.09 -14.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.79 1.76 3.73 0.00 0.48 0.52 11.87%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 03/03/06 28/02/05 26/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.55 0.48 0.73 2.26 0.05 0.28 0.40 -
P/RPS 1.50 1.65 2.18 6.81 0.10 0.40 0.16 45.18%
P/EPS -17.14 -5.36 -66.45 -71.35 -0.01 -1.10 -4.70 24.05%
EY -5.83 -18.66 -1.50 -1.40 -9,076.43 -91.26 -21.27 -19.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.76 1.59 4.61 0.00 0.29 0.32 18.79%

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