[MGB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 27.79%
YoY- 103.22%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 23,175 14,565 7,653 42,372 31,805 4,085 2,250 371.38%
PBT 1,137 1,808 1,691 11,221 9,516 -6,581 -2,281 -
Tax 34 -318 -290 -7,960 -8,161 0 0 -
NP 1,171 1,490 1,401 3,261 1,355 -6,581 -2,281 -
-
NP to SH 1,171 1,490 1,401 8,765 6,859 -6,581 -2,281 -
-
Tax Rate -2.99% 17.59% 17.15% 70.94% 85.76% - - -
Total Cost 22,004 13,075 6,252 39,111 30,450 10,666 4,531 185.94%
-
Net Worth 47,031 49,025 48,939 100,346 86,992 -219,566 -215,494 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 47,031 49,025 48,939 100,346 86,992 -219,566 -215,494 -
NOSH 95,983 96,129 95,958 204,789 334,585 59,990 60,026 36.62%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.05% 10.23% 18.31% 7.70% 4.26% -161.10% -101.38% -
ROE 2.49% 3.04% 2.86% 8.73% 7.88% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.14 15.15 7.98 20.69 9.51 6.81 3.75 244.87%
EPS 1.22 1.55 1.46 4.28 2.05 -10.97 -3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.51 0.49 0.26 -3.66 -3.59 -
Adjusted Per Share Value based on latest NOSH - 76,240
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.92 2.46 1.29 7.16 5.38 0.69 0.38 371.86%
EPS 0.20 0.25 0.24 1.48 1.16 -1.11 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0795 0.0829 0.0827 0.1696 0.147 -0.3711 -0.3642 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.76 1.12 1.83 1.83 0.05 0.05 0.05 -
P/RPS 3.15 7.39 22.95 8.84 0.53 0.00 0.00 -
P/EPS 62.30 72.26 125.34 42.76 2.44 0.00 0.00 -
EY 1.61 1.38 0.80 2.34 41.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.20 3.59 3.73 0.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 20/08/04 27/05/04 26/02/04 27/11/03 28/08/03 29/05/03 -
Price 0.80 0.81 1.25 2.26 1.79 0.05 0.05 -
P/RPS 3.31 5.35 15.67 10.92 18.83 0.00 0.00 -
P/EPS 65.57 52.26 85.62 52.80 87.32 0.00 0.00 -
EY 1.53 1.91 1.17 1.89 1.15 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.59 2.45 4.61 6.88 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