[MGB] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 96.65%
YoY- 48.59%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 38,668 27,336 30,612 9,000 22,036 22,948 142,112 -19.49%
PBT -2,284 -8,252 6,764 -9,124 -17,748 -15,484 5,072 -
Tax 0 0 -1,160 0 0 15,484 -3,960 -
NP -2,284 -8,252 5,604 -9,124 -17,748 0 1,112 -
-
NP to SH -2,284 -8,252 5,604 -9,124 -17,748 -15,484 1,112 -
-
Tax Rate - - 17.15% - - - 78.08% -
Total Cost 40,952 35,588 25,008 18,124 39,784 22,948 141,000 -18.61%
-
Net Worth 61,938 42,636 48,939 -215,494 54,563 70,818 78,565 -3.88%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 61,938 42,636 48,939 -215,494 54,563 70,818 78,565 -3.88%
NOSH 96,779 96,901 95,958 60,026 59,959 60,015 60,434 8.16%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -5.91% -30.19% 18.31% -101.38% -80.54% 0.00% 0.78% -
ROE -3.69% -19.35% 11.45% 0.00% -32.53% -21.86% 1.42% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 39.95 28.21 31.90 14.99 36.75 38.24 235.15 -25.56%
EPS -2.36 -8.52 5.84 -15.20 -29.60 -25.80 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.44 0.51 -3.59 0.91 1.18 1.30 -11.13%
Adjusted Per Share Value based on latest NOSH - 60,026
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.54 4.62 5.17 1.52 3.72 3.88 24.02 -19.48%
EPS -0.39 -1.39 0.95 -1.54 -3.00 -2.62 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1047 0.0721 0.0827 -0.3642 0.0922 0.1197 0.1328 -3.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.50 0.70 1.83 0.05 0.21 0.31 2.12 -
P/RPS 1.25 2.48 5.74 0.00 0.57 0.81 0.90 5.62%
P/EPS -21.19 -8.22 31.34 0.00 -0.71 -1.20 115.22 -
EY -4.72 -12.17 3.19 0.00 -140.95 -83.23 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.59 3.59 0.00 0.23 0.26 1.63 -11.55%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 27/05/05 27/05/04 29/05/03 28/05/02 28/05/01 29/05/00 -
Price 0.46 0.41 1.25 0.05 0.11 0.37 1.67 -
P/RPS 1.15 1.45 3.92 0.00 0.30 0.97 0.71 8.36%
P/EPS -19.49 -4.81 21.40 0.00 -0.37 -1.43 90.76 -
EY -5.13 -20.77 4.67 0.00 -269.09 -69.73 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.93 2.45 0.00 0.12 0.31 1.28 -9.13%

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