[MGB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -189.23%
YoY- -501.88%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 9,921 11,468 13,730 6,456 22,348 15,501 18,144 -33.05%
PBT -2,633 -4,269 -2,892 -5,128 -1,773 -737 816 -
Tax -101 0 0 0 0 0 0 -
NP -2,734 -4,269 -2,892 -5,128 -1,773 -737 816 -
-
NP to SH -2,734 -4,269 -2,892 -5,128 -1,773 -737 816 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 12,655 15,737 16,622 11,584 24,121 16,238 17,328 -18.85%
-
Net Worth -14,602 -15,572 -13,678 -13,700 -12,649 -10,671 -9,714 31.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth -14,602 -15,572 -13,678 -13,700 -12,649 -10,671 -9,714 31.12%
NOSH 97,347 97,325 97,702 97,862 97,307 97,017 97,142 0.14%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -27.56% -37.23% -21.06% -79.43% -7.93% -4.76% 4.50% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.19 11.78 14.05 6.60 22.97 15.98 18.68 -33.16%
EPS -2.80 -4.39 -2.96 -5.24 -1.82 -0.76 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.15 -0.16 -0.14 -0.14 -0.13 -0.11 -0.10 30.94%
Adjusted Per Share Value based on latest NOSH - 97,862
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.68 1.94 2.32 1.09 3.78 2.62 3.07 -33.02%
EPS -0.46 -0.72 -0.49 -0.87 -0.30 -0.12 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0247 -0.0263 -0.0231 -0.0232 -0.0214 -0.018 -0.0164 31.29%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.20 0.17 0.14 0.30 0.09 0.13 0.11 48.80%
P/EPS -0.71 -0.46 -0.68 -0.38 -1.10 -2.63 2.38 -
EY -140.42 -219.33 -148.00 -262.00 -91.10 -38.00 42.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 29/11/12 30/08/12 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.20 0.17 0.14 0.30 0.09 0.13 0.11 48.80%
P/EPS -0.71 -0.46 -0.68 -0.38 -1.10 -2.63 2.38 -
EY -140.42 -219.33 -148.00 -262.00 -91.10 -38.00 42.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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