[MGB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -21.28%
YoY- -29.6%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 8,756 11,468 20,308 38,124 34,056 24,100 29,130 -18.14%
PBT -4,026 -8,872 -2,488 -6,428 -4,960 -8,170 3,616 -
Tax 0 0 0 0 0 0 -636 -
NP -4,026 -8,872 -2,488 -6,428 -4,960 -8,170 2,980 -
-
NP to SH -4,026 -8,872 -2,488 -6,428 -4,960 -8,170 2,980 -
-
Tax Rate - - - - - - 17.59% -
Total Cost 12,782 20,340 22,796 44,552 39,016 32,270 26,150 -11.24%
-
Net Worth 2,931 38,022 48,593 56,488 60,062 40,656 49,025 -37.45%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 2,931 38,022 48,593 56,488 60,062 40,656 49,025 -37.45%
NOSH 97,718 97,494 97,187 97,393 96,875 96,800 96,129 0.27%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -45.98% -77.36% -12.25% -16.86% -14.56% -33.90% 10.23% -
ROE -137.33% -23.33% -5.12% -11.38% -8.26% -20.10% 6.08% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.96 11.76 20.90 39.14 35.15 24.90 30.30 -18.36%
EPS -4.12 -9.10 -2.56 -6.60 -5.12 -8.44 3.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.39 0.50 0.58 0.62 0.42 0.51 -37.62%
Adjusted Per Share Value based on latest NOSH - 97,286
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.48 1.94 3.43 6.44 5.76 4.07 4.92 -18.13%
EPS -0.68 -1.50 -0.42 -1.09 -0.84 -1.38 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.005 0.0643 0.0821 0.0955 0.1015 0.0687 0.0829 -37.36%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.12 0.12 0.19 0.53 0.43 0.55 1.12 -
P/RPS 1.34 1.02 0.91 1.35 1.22 2.21 3.70 -15.56%
P/EPS -2.91 -1.32 -7.42 -8.03 -8.40 -6.52 36.13 -
EY -34.33 -75.83 -13.47 -12.45 -11.91 -15.35 2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 0.31 0.38 0.91 0.69 1.31 2.20 10.47%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 24/08/09 28/08/08 29/08/07 30/08/06 29/08/05 20/08/04 -
Price 0.09 0.14 0.11 0.56 0.40 0.50 0.81 -
P/RPS 1.00 1.19 0.53 1.43 1.14 2.01 2.67 -15.09%
P/EPS -2.18 -1.54 -4.30 -8.48 -7.81 -5.92 26.13 -
EY -45.78 -65.00 -23.27 -11.79 -12.80 -16.88 3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 0.36 0.22 0.97 0.65 1.19 1.59 11.15%

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