[MGB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 65.8%
YoY- 72.32%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 35,220 37,508 34,056 38,668 28,238 26,174 24,100 28.69%
PBT -3,303 -3,142 -4,960 -2,284 -6,987 -7,518 -8,170 -45.23%
Tax 13 0 0 0 0 0 0 -
NP -3,290 -3,142 -4,960 -2,284 -6,987 -7,518 -8,170 -45.37%
-
NP to SH -3,290 -3,142 -4,960 -2,284 -6,678 -7,477 -8,170 -45.37%
-
Tax Rate - - - - - - - -
Total Cost 38,510 40,650 39,016 40,952 35,225 33,693 32,270 12.47%
-
Net Worth 59,461 60,385 60,062 61,938 84,060 38,675 40,656 28.75%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 59,461 60,385 60,062 61,938 84,060 38,675 40,656 28.75%
NOSH 97,477 97,396 96,875 96,779 129,323 96,689 96,800 0.46%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -9.34% -8.38% -14.56% -5.91% -24.74% -28.72% -33.90% -
ROE -5.53% -5.20% -8.26% -3.69% -7.94% -19.33% -20.10% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 36.13 38.51 35.15 39.95 21.84 27.07 24.90 28.08%
EPS -3.37 -3.23 -5.12 -2.36 -6.90 -5.63 -8.44 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.62 0.64 0.65 0.40 0.42 28.16%
Adjusted Per Share Value based on latest NOSH - 96,779
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.95 6.34 5.76 6.54 4.77 4.42 4.07 28.72%
EPS -0.56 -0.53 -0.84 -0.39 -1.13 -1.26 -1.38 -45.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.1021 0.1015 0.1047 0.1421 0.0654 0.0687 28.77%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.62 0.41 0.43 0.50 0.50 0.44 0.55 -
P/RPS 1.72 1.06 1.22 1.25 2.29 1.63 2.21 -15.35%
P/EPS -18.37 -12.71 -8.40 -21.19 -9.68 -5.69 -6.52 99.10%
EY -5.44 -7.87 -11.91 -4.72 -10.33 -17.58 -15.35 -49.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.66 0.69 0.78 0.77 1.10 1.31 -15.32%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 30/05/06 03/03/06 29/11/05 29/08/05 -
Price 0.55 0.62 0.40 0.46 0.48 0.36 0.50 -
P/RPS 1.52 1.61 1.14 1.15 2.20 1.33 2.01 -16.95%
P/EPS -16.30 -19.21 -7.81 -19.49 -9.30 -4.66 -5.92 96.08%
EY -6.14 -5.20 -12.80 -5.13 -10.76 -21.48 -16.88 -48.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.00 0.65 0.72 0.74 0.90 1.19 -16.94%

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