[MGB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 246.49%
YoY- 261.14%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 3,721 5,351 7,826 3,938 8,706 14,261 1,749 65.49%
PBT 89 319 -2,242 2,169 626 -379 -5,404 -
Tax 0 0 0 0 0 0 0 -
NP 89 319 -2,242 2,169 626 -379 -5,404 -
-
NP to SH 89 319 -2,242 2,169 626 -379 -5,404 -
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% - - -
Total Cost 3,632 5,032 10,068 1,769 8,080 14,640 7,153 -36.38%
-
Net Worth -9,888 -10,633 -10,739 -8,793 -10,759 -10,689 -3,901 86.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth -9,888 -10,633 -10,739 -8,793 -10,759 -10,689 -3,901 86.00%
NOSH 98,888 96,666 97,631 97,702 97,812 97,179 97,545 0.91%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.39% 5.96% -28.65% 55.08% 7.19% -2.66% -308.98% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.76 5.54 8.02 4.03 8.90 14.67 1.79 64.09%
EPS 0.09 0.33 -2.30 2.22 0.64 -0.39 -5.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.10 -0.11 -0.11 -0.09 -0.11 -0.11 -0.04 84.30%
Adjusted Per Share Value based on latest NOSH - 97,702
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.63 0.90 1.32 0.67 1.47 2.41 0.30 64.06%
EPS 0.02 0.05 -0.38 0.37 0.11 -0.06 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0167 -0.018 -0.0182 -0.0149 -0.0182 -0.0181 -0.0066 85.79%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.02 0.06 0.08 0.085 0.07 0.075 0.08 -
P/RPS 0.53 1.08 1.00 2.11 0.79 0.51 4.46 -75.86%
P/EPS 22.22 18.18 -3.48 3.83 10.94 -19.23 -1.44 -
EY 4.50 5.50 -28.70 26.12 9.14 -5.20 -69.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 25/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.02 0.02 0.06 0.07 0.04 0.08 0.09 -
P/RPS 0.53 0.36 0.75 1.74 0.45 0.55 5.02 -77.69%
P/EPS 22.22 6.06 -2.61 3.15 6.25 -20.51 -1.62 -
EY 4.50 16.50 -38.27 31.71 16.00 -4.88 -61.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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