[MGB] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -24.06%
YoY- 45.92%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 33,084 34,490 37,933 36,319 35,899 36,738 33,215 -0.26%
PBT -10,257 -7,188 -3,915 -3,888 -3,134 -5,558 -7,385 24.40%
Tax -2 -1 0 0 0 0 0 -
NP -10,259 -7,189 -3,915 -3,888 -3,134 -5,558 -7,385 24.42%
-
NP to SH -10,259 -7,189 -3,915 -3,888 -3,134 -5,280 -7,076 28.01%
-
Tax Rate - - - - - - - -
Total Cost 43,343 41,679 41,848 40,207 39,033 42,296 40,600 4.44%
-
Net Worth 49,703 53,571 56,426 58,411 59,587 60,671 60,080 -11.84%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 49,703 53,571 56,426 58,411 59,587 60,671 60,080 -11.84%
NOSH 97,458 97,402 97,286 97,352 97,684 97,857 96,903 0.38%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -31.01% -20.84% -10.32% -10.71% -8.73% -15.13% -22.23% -
ROE -20.64% -13.42% -6.94% -6.66% -5.26% -8.70% -11.78% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 33.95 35.41 38.99 37.31 36.75 37.54 34.28 -0.64%
EPS -10.53 -7.38 -4.02 -3.99 -3.21 -5.40 -7.30 27.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.55 0.58 0.60 0.61 0.62 0.62 -12.17%
Adjusted Per Share Value based on latest NOSH - 97,352
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.59 5.83 6.41 6.14 6.07 6.21 5.61 -0.23%
EPS -1.73 -1.22 -0.66 -0.66 -0.53 -0.89 -1.20 27.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.084 0.0905 0.0954 0.0987 0.1007 0.1025 0.1015 -11.82%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.37 0.56 0.53 0.54 0.62 0.41 0.43 -
P/RPS 1.09 1.58 1.36 1.45 1.69 1.09 1.25 -8.70%
P/EPS -3.51 -7.59 -13.17 -13.52 -19.32 -7.60 -5.89 -29.11%
EY -28.45 -13.18 -7.59 -7.40 -5.17 -13.16 -16.98 40.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.02 0.91 0.90 1.02 0.66 0.69 3.81%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 29/08/07 23/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.30 0.41 0.56 0.49 0.55 0.62 0.40 -
P/RPS 0.88 1.16 1.44 1.31 1.50 1.65 1.17 -17.25%
P/EPS -2.85 -5.56 -13.92 -12.27 -17.14 -11.49 -5.48 -35.25%
EY -35.09 -18.00 -7.19 -8.15 -5.83 -8.70 -18.26 54.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.75 0.97 0.82 0.90 1.00 0.65 -6.23%

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