[MGB] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 82.25%
YoY- 48.59%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 10,567 10,639 1,835 2,250 4,485 3,328 16,248 -24.87%
PBT 1,705 3,161 -4,300 -2,281 -12,737 -6,727 -248,277 -
Tax 201 -1,806 0 0 -115 0 0 -
NP 1,906 1,355 -4,300 -2,281 -12,852 -6,727 -248,277 -
-
NP to SH 1,906 2,260 -4,300 -2,281 -12,852 -6,727 -248,277 -
-
Tax Rate -11.79% 57.13% - - - - - -
Total Cost 8,661 9,284 6,135 4,531 17,337 10,055 264,525 -89.70%
-
Net Worth 37,357 28,663 -219,497 -215,494 -212,999 -200,429 -193,797 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 37,357 28,663 -219,497 -215,494 -212,999 -200,429 -193,797 -
NOSH 76,240 110,243 59,972 60,026 59,999 60,008 59,999 17.26%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 18.04% 12.74% -234.33% -101.38% -286.56% -202.13% -1,528.05% -
ROE 5.10% 7.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.86 9.65 3.06 3.75 7.48 5.55 27.08 -35.93%
EPS 2.50 2.05 -7.17 -3.80 -21.42 -11.21 -413.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.26 -3.66 -3.59 -3.55 -3.34 -3.23 -
Adjusted Per Share Value based on latest NOSH - 60,026
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1.79 1.80 0.31 0.38 0.76 0.56 2.75 -24.83%
EPS 0.32 0.38 -0.73 -0.39 -2.17 -1.14 -41.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0631 0.0484 -0.371 -0.3642 -0.36 -0.3388 -0.3276 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.83 0.05 0.05 0.05 0.05 0.05 0.15 -
P/RPS 13.20 0.52 0.00 0.00 0.00 0.00 0.55 727.23%
P/EPS 73.20 2.44 0.00 0.00 0.00 0.00 -0.04 -
EY 1.37 41.00 0.00 0.00 0.00 0.00 -2,758.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 0.19 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 27/11/03 28/08/03 29/05/03 28/02/03 29/11/02 30/08/02 -
Price 2.26 1.79 0.05 0.05 0.05 0.05 0.06 -
P/RPS 16.31 18.55 0.00 0.00 0.00 0.00 0.22 1650.98%
P/EPS 90.40 87.32 0.00 0.00 0.00 0.00 -0.01 -
EY 1.11 1.15 0.00 0.00 0.00 0.00 -6,896.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.61 6.88 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