[MGB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 169.48%
YoY- 102.64%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 29,130 30,612 42,372 42,406 8,170 9,000 29,570 -0.99%
PBT 3,616 6,764 11,221 12,688 -13,162 -9,124 -272,178 -
Tax -636 -1,160 -7,960 -10,881 0 0 -115 213.05%
NP 2,980 5,604 3,261 1,806 -13,162 -9,124 -272,293 -
-
NP to SH 2,980 5,604 8,765 9,145 -13,162 -9,124 -272,293 -
-
Tax Rate 17.59% 17.15% 70.94% 85.76% - - - -
Total Cost 26,150 25,008 39,111 40,600 21,332 18,124 301,863 -80.45%
-
Net Worth 49,025 48,939 100,346 86,992 -219,566 -215,494 -213,000 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 49,025 48,939 100,346 86,992 -219,566 -215,494 -213,000 -
NOSH 96,129 95,958 204,789 334,585 59,990 60,026 60,000 36.95%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.23% 18.31% 7.70% 4.26% -161.10% -101.38% -920.84% -
ROE 6.08% 11.45% 8.73% 10.51% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 30.30 31.90 20.69 12.67 13.62 14.99 49.28 -27.71%
EPS 3.10 5.84 4.28 2.73 -21.94 -15.20 -453.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.49 0.26 -3.66 -3.59 -3.55 -
Adjusted Per Share Value based on latest NOSH - 110,243
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.92 5.17 7.16 7.17 1.38 1.52 5.00 -1.07%
EPS 0.50 0.95 1.48 1.55 -2.22 -1.54 -46.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0829 0.0827 0.1696 0.147 -0.3711 -0.3642 -0.36 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.12 1.83 1.83 0.05 0.05 0.05 0.05 -
P/RPS 3.70 5.74 8.84 0.39 0.00 0.00 0.00 -
P/EPS 36.13 31.34 42.76 1.83 0.00 0.00 0.00 -
EY 2.77 3.19 2.34 54.67 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 3.59 3.73 0.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 27/05/04 26/02/04 27/11/03 28/08/03 29/05/03 28/02/03 -
Price 0.81 1.25 2.26 1.79 0.05 0.05 0.05 -
P/RPS 2.67 3.92 10.92 14.12 0.00 0.00 0.00 -
P/EPS 26.13 21.40 52.80 65.49 0.00 0.00 0.00 -
EY 3.83 4.67 1.89 1.53 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.45 4.61 6.88 0.00 0.00 0.00 -

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