[MGB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -39.58%
YoY- 50.73%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 26,723 19,062 10,087 35,220 28,131 17,028 9,667 96.84%
PBT -6,213 -3,214 -1,325 -3,303 -2,357 -2,480 -571 390.31%
Tax -1 0 0 13 0 0 0 -
NP -6,214 -3,214 -1,325 -3,290 -2,357 -2,480 -571 390.37%
-
NP to SH -6,214 -3,214 -1,325 -3,290 -2,357 -2,480 -571 390.37%
-
Tax Rate - - - - - - - -
Total Cost 32,937 22,276 11,412 38,510 30,488 19,508 10,238 117.77%
-
Net Worth 53,653 56,488 58,411 59,461 60,385 60,062 61,938 -9.12%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 53,653 56,488 58,411 59,461 60,385 60,062 61,938 -9.12%
NOSH 97,551 97,393 97,352 97,477 97,396 96,875 96,779 0.53%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -23.25% -16.86% -13.14% -9.34% -8.38% -14.56% -5.91% -
ROE -11.58% -5.69% -2.27% -5.53% -3.90% -4.13% -0.92% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.39 19.57 10.36 36.13 28.88 17.58 9.99 95.77%
EPS -6.37 -3.30 -1.36 -3.37 -2.42 -2.56 -0.59 387.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.58 0.60 0.61 0.62 0.62 0.64 -9.60%
Adjusted Per Share Value based on latest NOSH - 97,684
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.52 3.22 1.70 5.95 4.75 2.88 1.63 97.25%
EPS -1.05 -0.54 -0.22 -0.56 -0.40 -0.42 -0.10 378.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0907 0.0955 0.0987 0.1005 0.1021 0.1015 0.1047 -9.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.56 0.53 0.54 0.62 0.41 0.43 0.50 -
P/RPS 2.04 2.71 5.21 1.72 1.42 2.45 5.01 -45.03%
P/EPS -8.79 -16.06 -39.68 -18.37 -16.94 -16.80 -84.75 -77.89%
EY -11.38 -6.23 -2.52 -5.44 -5.90 -5.95 -1.18 352.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.90 1.02 0.66 0.69 0.78 19.56%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 23/05/07 28/02/07 30/11/06 30/08/06 30/05/06 -
Price 0.41 0.56 0.49 0.55 0.62 0.40 0.46 -
P/RPS 1.50 2.86 4.73 1.52 2.15 2.28 4.61 -52.66%
P/EPS -6.44 -16.97 -36.00 -16.30 -25.62 -15.63 -77.97 -81.00%
EY -15.54 -5.89 -2.78 -6.14 -3.90 -6.40 -1.28 427.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.97 0.82 0.90 1.00 0.65 0.72 2.75%

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