[MGB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -172.67%
YoY- -407.11%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 8,997 7,420 7,094 8,776 11,591 18,651 21,645 -44.27%
PBT -33,517 -35,113 -36,300 -37,536 -13,766 -10,594 -8,393 151.49%
Tax 0 0 0 0 0 0 0 -
NP -33,517 -35,113 -36,300 -37,536 -13,766 -10,594 -8,393 151.49%
-
NP to SH -33,517 -35,113 -36,300 -37,536 -13,766 -10,594 -8,393 151.49%
-
Tax Rate - - - - - - - -
Total Cost 42,514 42,533 43,394 46,312 25,357 29,245 30,038 26.03%
-
Net Worth 1,950 2,921 3,885 4,874 35,070 38,011 40,036 -86.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,950 2,921 3,885 4,874 35,070 38,011 40,036 -86.63%
NOSH 97,536 97,373 97,129 97,482 97,417 97,465 97,649 -0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -372.54% -473.22% -511.70% -427.71% -118.76% -56.80% -38.78% -
ROE -1,718.18% -1,202.00% -934.32% -770.10% -39.25% -27.87% -20.96% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.22 7.62 7.30 9.00 11.90 19.14 22.17 -44.25%
EPS -34.36 -36.06 -37.37 -38.51 -14.13 -10.87 -8.60 151.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.03 0.04 0.05 0.36 0.39 0.41 -86.62%
Adjusted Per Share Value based on latest NOSH - 97,482
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.52 1.25 1.20 1.48 1.96 3.15 3.66 -44.30%
EPS -5.66 -5.93 -6.14 -6.34 -2.33 -1.79 -1.42 151.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0033 0.0049 0.0066 0.0082 0.0593 0.0642 0.0677 -86.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.12 0.11 0.25 0.20 0.12 0.11 -
P/RPS 1.08 1.57 1.51 2.78 1.68 0.63 0.50 67.01%
P/EPS -0.29 -0.33 -0.29 -0.65 -1.42 -1.10 -1.28 -62.80%
EY -343.64 -300.50 -339.75 -154.02 -70.65 -90.58 -78.14 168.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 4.00 2.75 5.00 0.56 0.31 0.27 598.71%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 20/11/09 24/08/09 28/05/09 -
Price 0.06 0.09 0.09 0.27 0.19 0.14 0.08 -
P/RPS 0.65 1.18 1.23 3.00 1.60 0.73 0.36 48.22%
P/EPS -0.17 -0.25 -0.24 -0.70 -1.34 -1.29 -0.93 -67.75%
EY -572.73 -400.67 -415.25 -142.61 -74.37 -77.64 -107.44 204.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.00 2.25 5.40 0.53 0.36 0.20 507.21%

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