[MGB] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 96.65%
YoY- 48.59%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 42,372 42,406 8,170 9,000 29,570 33,446 43,514 -1.75%
PBT 11,221 12,688 -13,162 -9,124 -272,178 -345,921 -505,428 -
Tax -7,960 -10,881 0 0 -115 0 0 -
NP 3,261 1,806 -13,162 -9,124 -272,293 -345,921 -505,428 -
-
NP to SH 8,765 9,145 -13,162 -9,124 -272,293 -345,921 -505,428 -
-
Tax Rate 70.94% 85.76% - - - - - -
Total Cost 39,111 40,600 21,332 18,124 301,863 379,367 548,942 -82.73%
-
Net Worth 100,346 86,992 -219,566 -215,494 -213,000 -200,400 -193,799 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 100,346 86,992 -219,566 -215,494 -213,000 -200,400 -193,799 -
NOSH 204,789 334,585 59,990 60,026 60,000 60,000 59,999 126.18%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.70% 4.26% -161.10% -101.38% -920.84% -1,034.25% -1,161.53% -
ROE 8.73% 10.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 20.69 12.67 13.62 14.99 49.28 55.74 72.52 -56.56%
EPS 4.28 2.73 -21.94 -15.20 -453.82 -576.53 -842.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.26 -3.66 -3.59 -3.55 -3.34 -3.23 -
Adjusted Per Share Value based on latest NOSH - 60,026
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.16 7.17 1.38 1.52 5.00 5.65 7.35 -1.72%
EPS 1.48 1.55 -2.22 -1.54 -46.02 -58.47 -85.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1696 0.147 -0.3711 -0.3642 -0.36 -0.3387 -0.3276 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.83 0.05 0.05 0.05 0.05 0.05 0.15 -
P/RPS 8.84 0.39 0.00 0.00 0.00 0.00 0.21 1101.88%
P/EPS 42.76 1.83 0.00 0.00 0.00 0.00 -0.02 -
EY 2.34 54.67 0.00 0.00 0.00 0.00 -5,615.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 0.19 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 27/11/03 28/08/03 29/05/03 28/02/03 29/11/02 30/08/02 -
Price 2.26 1.79 0.05 0.05 0.05 0.05 0.06 -
P/RPS 10.92 14.12 0.00 0.00 0.00 0.00 0.08 2527.43%
P/EPS 52.80 65.49 0.00 0.00 0.00 0.00 -0.01 -
EY 1.89 1.53 0.00 0.00 0.00 0.00 -14,039.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.61 6.88 0.00 0.00 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