[MGB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -45.6%
YoY- 117.92%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 29,784 31,480 32,299 33,742 35,771 30,694 25,291 11.52%
PBT -6,677 -4,539 -784 2,842 6,674 2,257 -1,715 147.68%
Tax 39 12 -278 235 -1,923 -1,895 -1,605 -
NP -6,638 -4,527 -1,062 3,077 4,751 362 -3,320 58.77%
-
NP to SH -6,638 -4,527 -1,062 3,077 5,656 1,267 -2,415 96.34%
-
Tax Rate - - - -8.27% 28.81% 83.96% - -
Total Cost 36,422 36,007 33,361 30,665 31,020 30,332 28,611 17.47%
-
Net Worth 40,633 42,636 44,466 47,366 50,433 48,939 37,357 5.76%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 40,633 42,636 44,466 47,366 50,433 48,939 37,357 5.76%
NOSH 96,746 96,901 96,666 96,666 98,888 95,958 76,240 17.22%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -22.29% -14.38% -3.29% 9.12% 13.28% 1.18% -13.13% -
ROE -16.34% -10.62% -2.39% 6.50% 11.21% 2.59% -6.46% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.79 32.49 33.41 34.91 36.17 31.99 33.17 -4.84%
EPS -6.86 -4.67 -1.10 3.18 5.72 1.32 -3.17 67.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.44 0.46 0.49 0.51 0.51 0.49 -9.77%
Adjusted Per Share Value based on latest NOSH - 96,666
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.03 5.32 5.46 5.70 6.05 5.19 4.27 11.55%
EPS -1.12 -0.77 -0.18 0.52 0.96 0.21 -0.41 95.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0687 0.0721 0.0752 0.0801 0.0852 0.0827 0.0631 5.83%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.55 0.70 0.81 0.76 1.12 1.83 1.83 -
P/RPS 1.79 2.15 2.42 2.18 3.10 5.72 5.52 -52.83%
P/EPS -8.02 -14.98 -73.73 23.88 19.58 138.60 -57.77 -73.22%
EY -12.47 -6.67 -1.36 4.19 5.11 0.72 -1.73 273.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.59 1.76 1.55 2.20 3.59 3.73 -50.25%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 28/02/05 24/11/04 20/08/04 27/05/04 26/02/04 -
Price 0.50 0.41 0.73 0.80 0.81 1.25 2.26 -
P/RPS 1.62 1.26 2.18 2.29 2.24 3.91 6.81 -61.64%
P/EPS -7.29 -8.78 -66.45 25.13 14.16 94.67 -71.35 -78.17%
EY -13.72 -11.39 -1.50 3.98 7.06 1.06 -1.40 358.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.93 1.59 1.63 1.59 2.45 4.61 -59.49%

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