[MGB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3.41%
YoY- -1676.09%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 19,209 11,898 26,311 29,570 39,365 49,652 41,799 -40.42%
PBT -16,157 -26,045 -270,022 -272,178 -263,295 -260,148 -15,855 1.26%
Tax -1,921 -115 248,162 252,599 256,568 -42 3,942 -
NP -18,078 -26,160 -21,860 -19,579 -6,727 -260,190 -11,913 32.02%
-
NP to SH -17,173 -26,160 -270,137 -272,293 -263,323 -260,190 -15,897 5.27%
-
Tax Rate - - - - - - - -
Total Cost 37,287 38,058 48,171 49,149 46,092 309,842 53,712 -21.58%
-
Net Worth 28,663 -219,497 -215,494 -212,999 -200,429 -193,797 54,563 -34.86%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 28,663 -219,497 -215,494 -212,999 -200,429 -193,797 54,563 -34.86%
NOSH 110,243 59,972 60,026 59,999 60,008 59,999 59,959 50.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -94.11% -219.87% -83.08% -66.21% -17.09% -524.03% -28.50% -
ROE -59.91% 0.00% 0.00% 0.00% 0.00% 0.00% -29.14% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 17.42 19.84 43.83 49.28 65.60 82.75 69.71 -60.29%
EPS -15.58 -43.62 -450.03 -453.82 -438.81 -433.66 -26.51 -29.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 -3.66 -3.59 -3.55 -3.34 -3.23 0.91 -56.58%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.25 2.01 4.45 5.00 6.65 8.39 7.06 -40.35%
EPS -2.90 -4.42 -45.66 -46.02 -44.51 -43.98 -2.69 5.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0484 -0.371 -0.3642 -0.36 -0.3388 -0.3276 0.0922 -34.90%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.05 0.05 0.05 0.05 0.05 0.15 0.21 -
P/RPS 0.29 0.25 0.11 0.10 0.08 0.18 0.30 -2.23%
P/EPS -0.32 -0.11 -0.01 -0.01 -0.01 -0.03 -0.79 -45.22%
EY -311.55 -872.41 -9,000.62 -9,076.43 -8,776.13 -2,891.03 -126.25 82.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.00 0.00 0.00 0.00 0.23 -11.94%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 29/05/03 28/02/03 29/11/02 30/08/02 28/05/02 -
Price 1.79 0.05 0.05 0.05 0.05 0.06 0.11 -
P/RPS 10.27 0.25 0.11 0.10 0.08 0.07 0.16 1499.07%
P/EPS -11.49 -0.11 -0.01 -0.01 -0.01 -0.01 -0.41 820.75%
EY -8.70 -872.41 -9,000.62 -9,076.43 -8,776.13 -7,227.59 -241.03 -89.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.88 0.00 0.00 0.00 0.00 0.00 0.12 1383.20%

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