[MGB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 152.46%
YoY- 100.47%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 36,319 31,070 31,480 30,694 26,311 41,799 115,750 -17.55%
PBT -3,888 -7,498 -4,539 2,257 -270,022 -15,855 -10,503 -15.25%
Tax 0 0 12 -1,895 248,162 3,942 10,700 -
NP -3,888 -7,498 -4,527 362 -21,860 -11,913 197 -
-
NP to SH -3,888 -7,189 -4,527 1,267 -270,137 -15,897 -9,256 -13.45%
-
Tax Rate - - - 83.96% - - - -
Total Cost 40,207 38,568 36,007 30,332 48,171 53,712 115,553 -16.12%
-
Net Worth 58,411 61,938 42,636 48,939 -215,494 54,563 70,818 -3.15%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 58,411 61,938 42,636 48,939 -215,494 54,563 70,818 -3.15%
NOSH 97,352 96,779 96,901 95,958 60,026 59,959 60,015 8.39%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -10.71% -24.13% -14.38% 1.18% -83.08% -28.50% 0.17% -
ROE -6.66% -11.61% -10.62% 2.59% 0.00% -29.14% -13.07% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 37.31 32.10 32.49 31.99 43.83 69.71 192.87 -23.94%
EPS -3.99 -7.43 -4.67 1.32 -450.03 -26.51 -15.42 -20.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.64 0.44 0.51 -3.59 0.91 1.18 -10.65%
Adjusted Per Share Value based on latest NOSH - 95,958
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 6.14 5.25 5.32 5.19 4.45 7.06 19.56 -17.55%
EPS -0.66 -1.22 -0.77 0.21 -45.66 -2.69 -1.56 -13.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0987 0.1047 0.0721 0.0827 -0.3642 0.0922 0.1197 -3.16%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.54 0.50 0.70 1.83 0.05 0.21 0.31 -
P/RPS 1.45 1.56 2.15 5.72 0.11 0.30 0.16 44.36%
P/EPS -13.52 -6.73 -14.98 138.60 -0.01 -0.79 -2.01 37.37%
EY -7.40 -14.86 -6.67 0.72 -9,000.62 -126.25 -49.75 -27.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 1.59 3.59 0.00 0.23 0.26 22.98%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 30/05/06 27/05/05 27/05/04 29/05/03 28/05/02 28/05/01 -
Price 0.49 0.46 0.41 1.25 0.05 0.11 0.37 -
P/RPS 1.31 1.43 1.26 3.91 0.11 0.16 0.19 37.93%
P/EPS -12.27 -6.19 -8.78 94.67 -0.01 -0.41 -2.40 31.23%
EY -8.15 -16.15 -11.39 1.06 -9,000.62 -241.03 -41.68 -23.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.72 0.93 2.45 0.00 0.12 0.31 17.59%

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