[MGB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -23.81%
YoY- -47.91%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 7,153 10,098 9,920 22,322 23,141 21,611 25,348 -57.07%
PBT -4,915 -2,994 -2,617 -4,134 -3,339 -3,084 -1,483 122.77%
Tax -101 -101 -101 0 0 0 0 -
NP -5,016 -3,095 -2,718 -4,134 -3,339 -3,084 -1,483 125.82%
-
NP to SH -5,016 -3,095 -2,718 -4,134 -3,339 -3,084 -1,483 125.82%
-
Tax Rate - - - - - - - -
Total Cost 12,169 13,193 12,638 26,456 26,480 24,695 26,831 -41.05%
-
Net Worth -18,529 -16,589 -14,580 -15,608 -13,670 -13,700 -12,667 28.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth -18,529 -16,589 -14,580 -15,608 -13,670 -13,700 -12,667 28.94%
NOSH 97,523 97,588 97,200 97,555 97,647 97,862 97,440 0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -70.12% -30.65% -27.40% -18.52% -14.43% -14.27% -5.85% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.33 10.35 10.21 22.88 23.70 22.08 26.01 -57.11%
EPS -5.14 -3.17 -2.80 -4.24 -3.42 -3.15 -1.52 125.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.19 -0.17 -0.15 -0.16 -0.14 -0.14 -0.13 28.87%
Adjusted Per Share Value based on latest NOSH - 97,555
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.21 1.71 1.68 3.77 3.91 3.65 4.28 -57.02%
EPS -0.85 -0.52 -0.46 -0.70 -0.56 -0.52 -0.25 126.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0313 -0.028 -0.0246 -0.0264 -0.0231 -0.0232 -0.0214 28.94%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.27 0.19 0.20 0.09 0.08 0.09 0.08 125.50%
P/EPS -0.39 -0.63 -0.72 -0.47 -0.58 -0.63 -1.31 -55.51%
EY -257.17 -158.57 -139.81 -211.88 -170.97 -157.57 -76.10 125.69%
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.10 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 1.36 0.19 0.20 0.09 0.08 0.09 0.08 564.58%
P/EPS -1.94 -0.63 -0.72 -0.47 -0.58 -0.63 -1.31 30.01%
EY -51.43 -158.57 -139.81 -211.88 -170.97 -157.57 -76.10 -23.04%
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