[MGB] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 71.06%
YoY- -14.62%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 29,570 25,085 21,757 5,509 42,026 27,473 14,131 63.38%
PBT -272,178 -259,441 -252,714 -4,437 -15,289 -11,277 -7,855 956.00%
Tax -115 0 0 0 -42 0 7,855 -
NP -272,293 -259,441 -252,714 -4,437 -15,331 -11,277 0 -
-
NP to SH -272,293 -259,441 -252,714 -4,437 -15,331 -11,277 -7,855 956.30%
-
Tax Rate - - - - - - - -
Total Cost 301,863 284,526 274,471 9,946 57,357 38,750 14,131 665.60%
-
Net Worth -213,000 -200,400 -193,799 54,563 58,788 62,983 66,608 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -213,000 -200,400 -193,799 54,563 58,788 62,983 66,608 -
NOSH 60,000 60,000 59,999 59,959 59,988 59,984 60,007 -0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -920.84% -1,034.25% -1,161.53% -80.54% -36.48% -41.05% 0.00% -
ROE 0.00% 0.00% 0.00% -8.13% -26.08% -17.90% -11.79% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 49.28 41.81 36.26 9.19 70.06 45.80 23.55 63.38%
EPS -453.82 -432.40 -421.19 -7.40 -25.55 -18.80 -13.09 956.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.55 -3.34 -3.23 0.91 0.98 1.05 1.11 -
Adjusted Per Share Value based on latest NOSH - 59,959
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.00 4.24 3.68 0.93 7.10 4.64 2.39 63.35%
EPS -46.02 -43.85 -42.71 -0.75 -2.59 -1.91 -1.33 955.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.36 -0.3387 -0.3276 0.0922 0.0994 0.1065 0.1126 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.05 0.05 0.15 0.21 0.47 0.34 0.37 -
P/RPS 0.00 0.00 0.41 2.29 0.67 0.74 1.57 -
P/EPS 0.00 0.00 -0.04 -2.84 -1.84 -1.81 -2.83 -
EY 0.00 0.00 -2,807.93 -35.24 -54.38 -55.29 -35.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.23 0.48 0.32 0.33 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 28/05/02 28/02/02 29/11/01 29/08/01 -
Price 0.05 0.05 0.06 0.11 0.28 0.50 0.52 -
P/RPS 0.00 0.00 0.17 1.20 0.40 1.09 2.21 -
P/EPS 0.00 0.00 -0.01 -1.49 -1.10 -2.66 -3.97 -
EY 0.00 0.00 -7,019.83 -67.27 -91.27 -37.60 -25.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.12 0.29 0.48 0.47 -

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