[MGB] YoY TTM 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- -172.67%
YoY- -407.11%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 25,348 34,731 8,847 8,776 23,071 33,084 35,899 -5.63%
PBT -1,483 174 -8,763 -37,536 -7,402 -10,257 -3,134 -11.71%
Tax 0 0 0 0 0 -2 0 -
NP -1,483 174 -8,763 -37,536 -7,402 -10,259 -3,134 -11.71%
-
NP to SH -1,483 174 -8,763 -37,536 -7,402 -10,259 -3,134 -11.71%
-
Tax Rate - 0.00% - - - - - -
Total Cost 26,831 34,557 17,610 46,312 30,473 43,343 39,033 -6.05%
-
Net Worth -12,667 -10,739 -3,901 4,874 45,907 49,703 59,587 -
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 -12,667 -10,739 -3,901 4,874 45,907 49,703 59,587 -
NOSH 97,440 97,631 97,545 97,482 97,675 97,458 97,684 -0.04%
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 -5.85% 0.50% -99.05% -427.71% -32.08% -31.01% -8.73% -
ROE 0.00% 0.00% 0.00% -770.10% -16.12% -20.64% -5.26% -
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 26.01 35.57 9.07 9.00 23.62 33.95 36.75 -5.59%
EPS -1.52 0.18 -8.98 -38.51 -7.58 -10.53 -3.21 -11.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.13 -0.11 -0.04 0.05 0.47 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 4.28 5.87 1.50 1.48 3.90 5.59 6.07 -5.65%
EPS -0.25 0.03 -1.48 -6.34 -1.25 -1.73 -0.53 -11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0214 -0.0182 -0.0066 0.0082 0.0776 0.084 0.1007 -
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 0.08 0.22 0.88 2.78 0.25 1.09 1.69 -39.82%
P/EPS -1.31 44.89 -0.89 -0.65 -0.79 -3.51 -19.32 -36.11%
EY -76.10 2.23 -112.29 -154.02 -126.30 -28.45 -5.17 56.48%
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 0.13 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 0.08 0.17 0.99 3.00 0.42 0.88 1.50 -38.62%
P/EPS -1.31 33.67 -1.00 -0.70 -1.32 -2.85 -17.14 -34.83%
EY -76.10 2.97 -99.82 -142.61 -75.78 -35.09 -5.83 53.38%
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 0.21 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