[MGB] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 17.19%
YoY- -58.8%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 35,899 36,738 33,215 31,070 28,237 28,754 29,784 13.21%
PBT -3,134 -5,558 -7,385 -7,498 -8,990 -7,559 -6,677 -39.52%
Tax 0 0 0 0 0 -313 39 -
NP -3,134 -5,558 -7,385 -7,498 -8,990 -7,872 -6,638 -39.28%
-
NP to SH -3,134 -5,280 -7,076 -7,189 -8,681 -7,841 -6,638 -39.28%
-
Tax Rate - - - - - - - -
Total Cost 39,033 42,296 40,600 38,568 37,227 36,626 36,422 4.71%
-
Net Worth 59,587 60,671 60,080 61,938 61,063 38,777 40,633 28.98%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 59,587 60,671 60,080 61,938 61,063 38,777 40,633 28.98%
NOSH 97,684 97,857 96,903 96,779 96,925 96,942 96,746 0.64%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -8.73% -15.13% -22.23% -24.13% -31.84% -27.38% -22.29% -
ROE -5.26% -8.70% -11.78% -11.61% -14.22% -20.22% -16.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 36.75 37.54 34.28 32.10 29.13 29.66 30.79 12.48%
EPS -3.21 -5.40 -7.30 -7.43 -8.96 -8.09 -6.86 -39.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.62 0.64 0.63 0.40 0.42 28.16%
Adjusted Per Share Value based on latest NOSH - 96,779
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.07 6.21 5.61 5.25 4.77 4.86 5.03 13.30%
EPS -0.53 -0.89 -1.20 -1.22 -1.47 -1.33 -1.12 -39.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.1025 0.1015 0.1047 0.1032 0.0655 0.0687 28.94%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.62 0.41 0.43 0.50 0.50 0.44 0.55 -
P/RPS 1.69 1.09 1.25 1.56 1.72 1.48 1.79 -3.74%
P/EPS -19.32 -7.60 -5.89 -6.73 -5.58 -5.44 -8.02 79.41%
EY -5.17 -13.16 -16.98 -14.86 -17.91 -18.38 -12.47 -44.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.66 0.69 0.78 0.79 1.10 1.31 -15.32%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 30/05/06 03/03/06 29/11/05 29/08/05 -
Price 0.55 0.62 0.40 0.46 0.48 0.36 0.50 -
P/RPS 1.50 1.65 1.17 1.43 1.65 1.21 1.62 -4.98%
P/EPS -17.14 -11.49 -5.48 -6.19 -5.36 -4.45 -7.29 76.54%
EY -5.83 -8.70 -18.26 -16.15 -18.66 -22.47 -13.72 -43.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.00 0.65 0.72 0.76 0.90 1.19 -16.94%

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