[MGB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -10.71%
YoY- -717.42%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 36,738 33,215 31,070 28,237 28,754 29,784 31,480 10.83%
PBT -5,558 -7,385 -7,498 -8,990 -7,559 -6,677 -4,539 14.44%
Tax 0 0 0 0 -313 39 12 -
NP -5,558 -7,385 -7,498 -8,990 -7,872 -6,638 -4,527 14.64%
-
NP to SH -5,280 -7,076 -7,189 -8,681 -7,841 -6,638 -4,527 10.79%
-
Tax Rate - - - - - - - -
Total Cost 42,296 40,600 38,568 37,227 36,626 36,422 36,007 11.31%
-
Net Worth 60,671 60,080 61,938 61,063 38,777 40,633 42,636 26.48%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 60,671 60,080 61,938 61,063 38,777 40,633 42,636 26.48%
NOSH 97,857 96,903 96,779 96,925 96,942 96,746 96,901 0.65%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -15.13% -22.23% -24.13% -31.84% -27.38% -22.29% -14.38% -
ROE -8.70% -11.78% -11.61% -14.22% -20.22% -16.34% -10.62% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 37.54 34.28 32.10 29.13 29.66 30.79 32.49 10.10%
EPS -5.40 -7.30 -7.43 -8.96 -8.09 -6.86 -4.67 10.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.64 0.63 0.40 0.42 0.44 25.66%
Adjusted Per Share Value based on latest NOSH - 96,925
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.21 5.61 5.25 4.77 4.86 5.03 5.32 10.85%
EPS -0.89 -1.20 -1.22 -1.47 -1.33 -1.12 -0.77 10.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1025 0.1015 0.1047 0.1032 0.0655 0.0687 0.0721 26.40%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.43 0.50 0.50 0.44 0.55 0.70 -
P/RPS 1.09 1.25 1.56 1.72 1.48 1.79 2.15 -36.39%
P/EPS -7.60 -5.89 -6.73 -5.58 -5.44 -8.02 -14.98 -36.36%
EY -13.16 -16.98 -14.86 -17.91 -18.38 -12.47 -6.67 57.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 0.78 0.79 1.10 1.31 1.59 -44.32%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 30/05/06 03/03/06 29/11/05 29/08/05 27/05/05 -
Price 0.62 0.40 0.46 0.48 0.36 0.50 0.41 -
P/RPS 1.65 1.17 1.43 1.65 1.21 1.62 1.26 19.67%
P/EPS -11.49 -5.48 -6.19 -5.36 -4.45 -7.29 -8.78 19.62%
EY -8.70 -18.26 -16.15 -18.66 -22.47 -13.72 -11.39 -16.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.65 0.72 0.76 0.90 1.19 0.93 4.95%

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