[MGB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 36.64%
YoY- 57.97%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 38,124 40,348 35,220 37,508 34,056 38,668 28,238 22.22%
PBT -6,428 -5,300 -3,303 -3,142 -4,960 -2,284 -6,987 -5.42%
Tax 0 0 13 0 0 0 0 -
NP -6,428 -5,300 -3,290 -3,142 -4,960 -2,284 -6,987 -5.42%
-
NP to SH -6,428 -5,300 -3,290 -3,142 -4,960 -2,284 -6,678 -2.51%
-
Tax Rate - - - - - - - -
Total Cost 44,552 45,648 38,510 40,650 39,016 40,952 35,225 17.00%
-
Net Worth 56,488 58,411 59,461 60,385 60,062 61,938 84,060 -23.33%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 56,488 58,411 59,461 60,385 60,062 61,938 84,060 -23.33%
NOSH 97,393 97,352 97,477 97,396 96,875 96,779 129,323 -17.26%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -16.86% -13.14% -9.34% -8.38% -14.56% -5.91% -24.74% -
ROE -11.38% -9.07% -5.53% -5.20% -8.26% -3.69% -7.94% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 39.14 41.45 36.13 38.51 35.15 39.95 21.84 47.69%
EPS -6.60 -5.44 -3.37 -3.23 -5.12 -2.36 -6.90 -2.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.60 0.61 0.62 0.62 0.64 0.65 -7.33%
Adjusted Per Share Value based on latest NOSH - 97,857
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.44 6.82 5.95 6.34 5.76 6.54 4.77 22.22%
EPS -1.09 -0.90 -0.56 -0.53 -0.84 -0.39 -1.13 -2.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.0987 0.1005 0.1021 0.1015 0.1047 0.1421 -23.33%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.53 0.54 0.62 0.41 0.43 0.50 0.50 -
P/RPS 1.35 1.30 1.72 1.06 1.22 1.25 2.29 -29.76%
P/EPS -8.03 -9.92 -18.37 -12.71 -8.40 -21.19 -9.68 -11.74%
EY -12.45 -10.08 -5.44 -7.87 -11.91 -4.72 -10.33 13.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 1.02 0.66 0.69 0.78 0.77 11.81%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 23/05/07 28/02/07 30/11/06 30/08/06 30/05/06 03/03/06 -
Price 0.56 0.49 0.55 0.62 0.40 0.46 0.48 -
P/RPS 1.43 1.18 1.52 1.61 1.14 1.15 2.20 -25.02%
P/EPS -8.48 -9.00 -16.30 -19.21 -7.81 -19.49 -9.30 -5.98%
EY -11.79 -11.11 -6.14 -5.20 -12.80 -5.13 -10.76 6.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.82 0.90 1.00 0.65 0.72 0.74 19.83%

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