[MGB] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 40.64%
YoY- 63.9%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 8,776 23,071 33,084 35,899 28,237 32,299 25,291 -16.15%
PBT -37,536 -7,402 -10,257 -3,134 -8,990 -784 -1,715 67.17%
Tax 0 0 -2 0 0 -278 -1,605 -
NP -37,536 -7,402 -10,259 -3,134 -8,990 -1,062 -3,320 49.75%
-
NP to SH -37,536 -7,402 -10,259 -3,134 -8,681 -1,062 -2,415 57.90%
-
Tax Rate - - - - - - - -
Total Cost 46,312 30,473 43,343 39,033 37,227 33,361 28,611 8.34%
-
Net Worth 4,874 45,907 49,703 59,587 61,063 44,466 37,357 -28.76%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 4,874 45,907 49,703 59,587 61,063 44,466 37,357 -28.76%
NOSH 97,482 97,675 97,458 97,684 96,925 96,666 76,240 4.17%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -427.71% -32.08% -31.01% -8.73% -31.84% -3.29% -13.13% -
ROE -770.10% -16.12% -20.64% -5.26% -14.22% -2.39% -6.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 9.00 23.62 33.95 36.75 29.13 33.41 33.17 -19.52%
EPS -38.51 -7.58 -10.53 -3.21 -8.96 -1.10 -3.17 51.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.47 0.51 0.61 0.63 0.46 0.49 -31.61%
Adjusted Per Share Value based on latest NOSH - 97,684
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.48 3.90 5.59 6.07 4.77 5.46 4.27 -16.17%
EPS -6.34 -1.25 -1.73 -0.53 -1.47 -0.18 -0.41 57.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0082 0.0776 0.084 0.1007 0.1032 0.0752 0.0631 -28.80%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.25 0.06 0.37 0.62 0.50 0.81 1.83 -
P/RPS 2.78 0.25 1.09 1.69 1.72 2.42 5.52 -10.79%
P/EPS -0.65 -0.79 -3.51 -19.32 -5.58 -73.73 -57.77 -52.63%
EY -154.02 -126.30 -28.45 -5.17 -17.91 -1.36 -1.73 111.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 0.13 0.73 1.02 0.79 1.76 3.73 5.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 03/03/06 28/02/05 26/02/04 -
Price 0.27 0.10 0.30 0.55 0.48 0.73 2.26 -
P/RPS 3.00 0.42 0.88 1.50 1.65 2.18 6.81 -12.75%
P/EPS -0.70 -1.32 -2.85 -17.14 -5.36 -66.45 -71.35 -53.69%
EY -142.61 -75.78 -35.09 -5.83 -18.66 -1.50 -1.40 115.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.40 0.21 0.59 0.90 0.76 1.59 4.61 2.66%

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