[MGB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -44.26%
YoY- 97.4%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Revenue 34,056 24,100 29,130 8,170 43,514 130,494 28,262 3.79%
PBT -4,960 -8,170 3,616 -13,162 -505,428 3,996 -15,710 -20.58%
Tax 0 0 -636 0 0 -3,046 15,710 -
NP -4,960 -8,170 2,980 -13,162 -505,428 950 0 -
-
NP to SH -4,960 -8,170 2,980 -13,162 -505,428 950 -15,710 -20.58%
-
Tax Rate - - 17.59% - - 76.23% - -
Total Cost 39,016 32,270 26,150 21,332 548,942 129,544 28,262 6.65%
-
Net Worth 60,062 40,656 49,025 -219,566 -193,799 79,968 66,608 -2.04%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Net Worth 60,062 40,656 49,025 -219,566 -193,799 79,968 66,608 -2.04%
NOSH 96,875 96,800 96,129 59,990 59,999 60,126 60,007 10.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
NP Margin -14.56% -33.90% 10.23% -161.10% -1,161.53% 0.73% 0.00% -
ROE -8.26% -20.10% 6.08% 0.00% 0.00% 1.19% -23.59% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
RPS 35.15 24.90 30.30 13.62 72.52 217.03 47.10 -5.68%
EPS -5.12 -8.44 3.10 -21.94 -842.38 1.58 -26.18 -27.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.42 0.51 -3.66 -3.23 1.33 1.11 -10.98%
Adjusted Per Share Value based on latest NOSH - 59,972
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
RPS 5.76 4.07 4.92 1.38 7.35 22.06 4.78 3.79%
EPS -0.84 -1.38 0.50 -2.22 -85.43 0.16 -2.66 -20.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.0687 0.0829 -0.3711 -0.3276 0.1352 0.1126 -2.05%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/06/00 29/06/01 -
Price 0.43 0.55 1.12 0.05 0.15 1.30 0.37 -
P/RPS 1.22 2.21 3.70 0.00 0.21 0.60 0.79 9.07%
P/EPS -8.40 -6.52 36.13 0.00 -0.02 82.28 -1.41 42.86%
EY -11.91 -15.35 2.77 0.00 -5,615.87 1.22 -70.76 -29.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.31 2.20 0.00 0.00 0.98 0.33 15.88%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Date 30/08/06 29/08/05 20/08/04 28/08/03 30/08/02 29/08/00 29/08/01 -
Price 0.40 0.50 0.81 0.05 0.06 1.22 0.52 -
P/RPS 1.14 2.01 2.67 0.00 0.08 0.56 1.10 0.71%
P/EPS -7.81 -5.92 26.13 0.00 -0.01 77.22 -1.99 31.43%
EY -12.80 -16.88 3.83 0.00 -14,039.67 1.30 -50.35 -23.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.19 1.59 0.00 0.00 0.92 0.47 6.69%

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