[MGB] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 64.23%
YoY- -76.58%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,899 1,143 2,118 3,616 4,714 8,203 5,112 -48.23%
PBT -30,158 -2,942 -2,151 -2,285 -6,388 230 50 -
Tax 0 0 0 0 0 0 0 -
NP -30,158 -2,942 -2,151 -2,285 -6,388 230 50 -
-
NP to SH -30,158 -2,942 -2,151 -2,285 -6,388 230 50 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 32,057 4,085 4,269 5,901 11,102 7,973 5,062 241.14%
-
Net Worth 4,874 35,070 38,011 40,036 45,907 47,916 49,999 -78.72%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 4,874 35,070 38,011 40,036 45,907 47,916 49,999 -78.72%
NOSH 97,482 97,417 97,465 97,649 97,675 95,833 99,999 -1.68%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1,588.10% -257.39% -101.56% -63.19% -135.51% 2.80% 0.98% -
ROE -618.73% -8.39% -5.66% -5.71% -13.91% 0.48% 0.10% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.95 1.17 2.17 3.70 4.83 8.56 5.11 -47.29%
EPS 30.94 -3.02 -2.21 -2.34 -6.55 0.24 0.05 7077.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.36 0.39 0.41 0.47 0.50 0.50 -78.36%
Adjusted Per Share Value based on latest NOSH - 97,649
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.32 0.19 0.36 0.61 0.80 1.39 0.86 -48.17%
EPS -5.10 -0.50 -0.36 -0.39 -1.08 0.04 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0082 0.0593 0.0642 0.0677 0.0776 0.081 0.0845 -78.79%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.25 0.20 0.12 0.11 0.06 0.10 0.19 -
P/RPS 12.83 17.05 5.52 2.97 1.24 1.17 3.72 127.75%
P/EPS -0.81 -6.62 -5.44 -4.70 -0.92 41.67 380.00 -
EY -123.75 -15.10 -18.39 -21.27 -109.00 2.40 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 0.56 0.31 0.27 0.13 0.20 0.38 454.73%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 24/08/09 28/05/09 27/02/09 18/11/08 28/08/08 -
Price 0.27 0.19 0.14 0.08 0.10 0.08 0.11 -
P/RPS 13.86 16.19 6.44 2.16 2.07 0.93 2.15 245.20%
P/EPS -0.87 -6.29 -6.34 -3.42 -1.53 33.33 220.00 -
EY -114.58 -15.89 -15.76 -29.25 -65.40 3.00 0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.40 0.53 0.36 0.20 0.21 0.16 0.22 739.68%

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