[MGB] YoY Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -169.89%
YoY- 96.0%
View:
Show?
Annualized Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 42,406 33,446 36,630 181,548 26,392 0 -100.00%
PBT 12,688 -345,921 -15,036 -301 -16,590 0 -100.00%
Tax -10,881 0 0 301 0 0 -100.00%
NP 1,806 -345,921 -15,036 0 -16,590 0 -100.00%
-
NP to SH 9,145 -345,921 -15,036 -664 -16,590 0 -100.00%
-
Tax Rate 85.76% - - - - - -
Total Cost 40,600 379,367 51,666 181,548 42,982 0 -100.00%
-
Net Worth 86,992 -200,400 62,983 0 7,799 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 86,992 -200,400 62,983 0 7,799 0 -100.00%
NOSH 334,585 60,000 59,984 59,999 59,995 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 4.26% -1,034.25% -41.05% 0.00% -62.86% 0.00% -
ROE 10.51% 0.00% -23.87% 0.00% -212.72% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 12.67 55.74 61.07 302.58 43.99 0.00 -100.00%
EPS 2.73 -576.53 -25.07 -1.11 27.65 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 -3.34 1.05 0.00 0.13 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,061
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 7.17 5.65 6.19 30.68 4.46 0.00 -100.00%
EPS 1.55 -58.47 -2.54 -0.11 -2.80 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.147 -0.3387 0.1065 0.00 0.0132 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.05 0.05 0.34 1.00 0.00 0.00 -
P/RPS 0.39 0.00 0.56 0.33 0.00 0.00 -100.00%
P/EPS 1.83 0.00 -1.36 -90.36 0.00 0.00 -100.00%
EY 54.67 0.00 -73.73 -1.11 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.32 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 27/11/03 29/11/02 29/11/01 28/11/00 30/11/99 - -
Price 1.79 0.05 0.50 0.90 0.00 0.00 -
P/RPS 14.12 0.00 0.82 0.30 0.00 0.00 -100.00%
P/EPS 65.49 0.00 -1.99 -81.33 0.00 0.00 -100.00%
EY 1.53 0.00 -50.13 -1.23 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.88 0.00 0.48 0.00 0.00 0.00 -100.00%

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