[MGB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -28.89%
YoY- -163.64%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 20,308 20,168 33,085 35,630 38,124 40,348 35,220 -30.74%
PBT -2,488 -5,176 -10,210 -8,284 -6,428 -5,300 -3,303 -17.22%
Tax 0 0 404 -1 0 0 13 -
NP -2,488 -5,176 -9,806 -8,285 -6,428 -5,300 -3,290 -17.00%
-
NP to SH -2,488 -5,176 -9,806 -8,285 -6,428 -5,300 -3,290 -17.00%
-
Tax Rate - - - - - - - -
Total Cost 22,796 25,344 42,891 43,915 44,552 45,648 38,510 -29.52%
-
Net Worth 48,593 48,646 49,727 53,653 56,488 58,411 59,461 -12.60%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 48,593 48,646 49,727 53,653 56,488 58,411 59,461 -12.60%
NOSH 97,187 97,293 97,504 97,551 97,393 97,352 97,477 -0.19%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -12.25% -25.66% -29.64% -23.25% -16.86% -13.14% -9.34% -
ROE -5.12% -10.64% -19.72% -15.44% -11.38% -9.07% -5.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.90 20.73 33.93 36.53 39.14 41.45 36.13 -30.59%
EPS -2.56 -5.32 -10.06 -8.49 -6.60 -5.44 -3.37 -16.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.51 0.55 0.58 0.60 0.61 -12.42%
Adjusted Per Share Value based on latest NOSH - 97,402
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.43 3.41 5.59 6.02 6.44 6.82 5.95 -30.75%
EPS -0.42 -0.87 -1.66 -1.40 -1.09 -0.90 -0.56 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0821 0.0822 0.084 0.0907 0.0955 0.0987 0.1005 -12.62%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.19 0.19 0.37 0.56 0.53 0.54 0.62 -
P/RPS 0.91 0.92 1.09 1.53 1.35 1.30 1.72 -34.61%
P/EPS -7.42 -3.57 -3.68 -6.59 -8.03 -9.92 -18.37 -45.38%
EY -13.47 -28.00 -27.18 -15.17 -12.45 -10.08 -5.44 83.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.73 1.02 0.91 0.90 1.02 -48.25%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 28/02/08 28/11/07 29/08/07 23/05/07 28/02/07 -
Price 0.11 0.19 0.30 0.41 0.56 0.49 0.55 -
P/RPS 0.53 0.92 0.88 1.12 1.43 1.18 1.52 -50.49%
P/EPS -4.30 -3.57 -2.98 -4.83 -8.48 -9.00 -16.30 -58.90%
EY -23.27 -28.00 -33.52 -20.72 -11.79 -11.11 -6.14 143.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.38 0.59 0.75 0.97 0.82 0.90 -60.93%

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