[MGB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 8.48%
YoY- -578.91%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 34,056 38,668 28,238 26,174 24,100 27,336 32,299 3.60%
PBT -4,960 -2,284 -6,987 -7,518 -8,170 -8,252 -742 256.09%
Tax 0 0 0 0 0 0 -324 -
NP -4,960 -2,284 -6,987 -7,518 -8,170 -8,252 -1,066 179.49%
-
NP to SH -4,960 -2,284 -6,678 -7,477 -8,170 -8,252 -1,066 179.49%
-
Tax Rate - - - - - - - -
Total Cost 39,016 40,952 35,225 33,693 32,270 35,588 33,365 11.02%
-
Net Worth 60,062 61,938 84,060 38,675 40,656 42,636 69,512 -9.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 60,062 61,938 84,060 38,675 40,656 42,636 69,512 -9.30%
NOSH 96,875 96,779 129,323 96,689 96,800 96,901 96,545 0.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -14.56% -5.91% -24.74% -28.72% -33.90% -30.19% -3.30% -
ROE -8.26% -3.69% -7.94% -19.33% -20.10% -19.35% -1.53% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.15 39.95 21.84 27.07 24.90 28.21 33.45 3.36%
EPS -5.12 -2.36 -6.90 -5.63 -8.44 -8.52 -1.10 179.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 0.65 0.40 0.42 0.44 0.72 -9.51%
Adjusted Per Share Value based on latest NOSH - 96,942
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.76 6.54 4.77 4.42 4.07 4.62 5.46 3.64%
EPS -0.84 -0.39 -1.13 -1.26 -1.38 -1.39 -0.18 180.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.1047 0.1421 0.0654 0.0687 0.0721 0.1175 -9.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.43 0.50 0.50 0.44 0.55 0.70 0.81 -
P/RPS 1.22 1.25 2.29 1.63 2.21 2.48 2.42 -36.73%
P/EPS -8.40 -21.19 -9.68 -5.69 -6.52 -8.22 -73.36 -76.51%
EY -11.91 -4.72 -10.33 -17.58 -15.35 -12.17 -1.36 326.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.78 0.77 1.10 1.31 1.59 1.13 -28.09%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 03/03/06 29/11/05 29/08/05 27/05/05 28/02/05 -
Price 0.40 0.46 0.48 0.36 0.50 0.41 0.73 -
P/RPS 1.14 1.15 2.20 1.33 2.01 1.45 2.18 -35.16%
P/EPS -7.81 -19.49 -9.30 -4.66 -5.92 -4.81 -66.11 -76.01%
EY -12.80 -5.13 -10.76 -21.48 -16.88 -20.77 -1.51 317.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.74 0.90 1.19 0.93 1.01 -25.51%

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