[MGB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -19.08%
YoY- -526.45%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 28,131 17,028 9,667 28,238 19,631 12,050 6,834 156.62%
PBT -2,357 -2,480 -571 -6,987 -5,639 -4,085 -2,063 9.27%
Tax 0 0 0 0 0 0 0 -
NP -2,357 -2,480 -571 -6,987 -5,639 -4,085 -2,063 9.27%
-
NP to SH -2,357 -2,480 -571 -6,678 -5,608 -4,085 -2,063 9.27%
-
Tax Rate - - - - - - - -
Total Cost 30,488 19,508 10,238 35,225 25,270 16,135 8,897 127.12%
-
Net Worth 60,385 60,062 61,938 84,060 38,675 40,656 42,636 26.08%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 60,385 60,062 61,938 84,060 38,675 40,656 42,636 26.08%
NOSH 97,396 96,875 96,779 129,323 96,689 96,800 96,901 0.33%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -8.38% -14.56% -5.91% -24.74% -28.72% -33.90% -30.19% -
ROE -3.90% -4.13% -0.92% -7.94% -14.50% -10.05% -4.84% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.88 17.58 9.99 21.84 20.30 12.45 7.05 155.79%
EPS -2.42 -2.56 -0.59 -6.90 -4.22 -4.22 -2.13 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.64 0.65 0.40 0.42 0.44 25.66%
Adjusted Per Share Value based on latest NOSH - 96,925
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.75 2.88 1.63 4.77 3.32 2.04 1.16 155.73%
EPS -0.40 -0.42 -0.10 -1.13 -0.95 -0.69 -0.35 9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1021 0.1015 0.1047 0.1421 0.0654 0.0687 0.0721 26.07%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.43 0.50 0.50 0.44 0.55 0.70 -
P/RPS 1.42 2.45 5.01 2.29 2.17 4.42 9.93 -72.62%
P/EPS -16.94 -16.80 -84.75 -9.68 -7.59 -13.03 -32.88 -35.70%
EY -5.90 -5.95 -1.18 -10.33 -13.18 -7.67 -3.04 55.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 0.78 0.77 1.10 1.31 1.59 -44.32%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 30/05/06 03/03/06 29/11/05 29/08/05 27/05/05 -
Price 0.62 0.40 0.46 0.48 0.36 0.50 0.41 -
P/RPS 2.15 2.28 4.61 2.20 1.77 4.02 5.81 -48.42%
P/EPS -25.62 -15.63 -77.97 -9.30 -6.21 -11.85 -19.26 20.93%
EY -3.90 -6.40 -1.28 -10.76 -16.11 -8.44 -5.19 -17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.65 0.72 0.74 0.90 1.19 0.93 4.95%

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