[MGB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 204.22%
YoY- 102.64%
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 14,565 7,653 42,372 31,805 4,085 2,250 29,570 -37.65%
PBT 1,808 1,691 11,221 9,516 -6,581 -2,281 -272,178 -
Tax -318 -290 -7,960 -8,161 0 0 -115 97.13%
NP 1,490 1,401 3,261 1,355 -6,581 -2,281 -272,293 -
-
NP to SH 1,490 1,401 8,765 6,859 -6,581 -2,281 -272,293 -
-
Tax Rate 17.59% 17.15% 70.94% 85.76% - - - -
Total Cost 13,075 6,252 39,111 30,450 10,666 4,531 301,863 -87.69%
-
Net Worth 49,025 48,939 100,346 86,992 -219,566 -215,494 -213,000 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 49,025 48,939 100,346 86,992 -219,566 -215,494 -213,000 -
NOSH 96,129 95,958 204,789 334,585 59,990 60,026 60,000 36.95%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.23% 18.31% 7.70% 4.26% -161.10% -101.38% -920.84% -
ROE 3.04% 2.86% 8.73% 7.88% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.15 7.98 20.69 9.51 6.81 3.75 49.28 -54.48%
EPS 1.55 1.46 4.28 2.05 -10.97 -3.80 -453.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.49 0.26 -3.66 -3.59 -3.55 -
Adjusted Per Share Value based on latest NOSH - 110,243
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.46 1.29 7.16 5.38 0.69 0.38 5.00 -37.70%
EPS 0.25 0.24 1.48 1.16 -1.11 -0.39 -46.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0829 0.0827 0.1696 0.147 -0.3711 -0.3642 -0.36 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.12 1.83 1.83 0.05 0.05 0.05 0.05 -
P/RPS 7.39 22.95 8.84 0.53 0.00 0.00 0.00 -
P/EPS 72.26 125.34 42.76 2.44 0.00 0.00 0.00 -
EY 1.38 0.80 2.34 41.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 3.59 3.73 0.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 27/05/04 26/02/04 27/11/03 28/08/03 29/05/03 28/02/03 -
Price 0.81 1.25 2.26 1.79 0.05 0.05 0.05 -
P/RPS 5.35 15.67 10.92 18.83 0.00 0.00 0.00 -
P/EPS 52.26 85.62 52.80 87.32 0.00 0.00 0.00 -
EY 1.91 1.17 1.89 1.15 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.45 4.61 6.88 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