[MGB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -42.7%
YoY- -227.35%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 24,719 24,176 28,039 33,084 34,490 37,933 36,319 -22.57%
PBT -5,011 -8,240 -10,226 -10,257 -7,188 -3,915 -3,888 18.37%
Tax -1 -2 -2 -2 -1 0 0 -
NP -5,012 -8,242 -10,228 -10,259 -7,189 -3,915 -3,888 18.39%
-
NP to SH -5,012 -8,242 -10,228 -10,259 -7,189 -3,915 -3,888 18.39%
-
Tax Rate - - - - - - - -
Total Cost 29,731 32,418 38,267 43,343 41,679 41,848 40,207 -18.18%
-
Net Worth 47,916 49,999 48,646 49,703 53,571 56,426 58,411 -12.33%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 47,916 49,999 48,646 49,703 53,571 56,426 58,411 -12.33%
NOSH 95,833 99,999 97,293 97,458 97,402 97,286 97,352 -1.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -20.28% -34.09% -36.48% -31.01% -20.84% -10.32% -10.71% -
ROE -10.46% -16.48% -21.03% -20.64% -13.42% -6.94% -6.66% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.79 24.18 28.82 33.95 35.41 38.99 37.31 -21.76%
EPS -5.23 -8.24 -10.51 -10.53 -7.38 -4.02 -3.99 19.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.50 0.51 0.55 0.58 0.60 -11.41%
Adjusted Per Share Value based on latest NOSH - 97,458
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.18 4.09 4.74 5.59 5.83 6.41 6.14 -22.55%
EPS -0.85 -1.39 -1.73 -1.73 -1.22 -0.66 -0.66 18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.081 0.0845 0.0822 0.084 0.0905 0.0954 0.0987 -12.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.10 0.19 0.19 0.37 0.56 0.53 0.54 -
P/RPS 0.39 0.79 0.66 1.09 1.58 1.36 1.45 -58.23%
P/EPS -1.91 -2.31 -1.81 -3.51 -7.59 -13.17 -13.52 -72.77%
EY -52.30 -43.38 -55.33 -28.45 -13.18 -7.59 -7.40 266.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.38 0.38 0.73 1.02 0.91 0.90 -63.21%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 30/05/08 28/02/08 28/11/07 29/08/07 23/05/07 -
Price 0.08 0.11 0.19 0.30 0.41 0.56 0.49 -
P/RPS 0.31 0.45 0.66 0.88 1.16 1.44 1.31 -61.64%
P/EPS -1.53 -1.33 -1.81 -2.85 -5.56 -13.92 -12.27 -74.94%
EY -65.37 -74.93 -55.33 -35.09 -18.00 -7.19 -8.15 299.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.22 0.38 0.59 0.75 0.97 0.82 -66.25%

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