[MGB] YoY Cumulative 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- -142.57%
YoY- -29.6%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 4,378 5,734 10,154 19,062 17,028 12,050 14,565 -18.14%
PBT -2,013 -4,436 -1,244 -3,214 -2,480 -4,085 1,808 -
Tax 0 0 0 0 0 0 -318 -
NP -2,013 -4,436 -1,244 -3,214 -2,480 -4,085 1,490 -
-
NP to SH -2,013 -4,436 -1,244 -3,214 -2,480 -4,085 1,490 -
-
Tax Rate - - - - - - 17.59% -
Total Cost 6,391 10,170 11,398 22,276 19,508 16,135 13,075 -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 -68.67% -11.67% -2.56% -5.69% -4.13% -10.05% 3.04% -
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 4.48 5.88 10.45 19.57 17.58 12.45 15.15 -18.36%
EPS -2.06 -4.55 -1.28 -3.30 -2.56 -4.22 1.55 -
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 0.74 0.97 1.72 3.22 2.88 2.04 2.46 -18.13%
EPS -0.34 -0.75 -0.21 -0.54 -0.42 -0.69 0.25 -
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 2.68 2.04 1.82 2.71 2.45 4.42 7.39 -15.54%
P/EPS -5.83 -2.64 -14.84 -16.06 -16.80 -13.03 72.26 -
EY -17.17 -37.92 -6.74 -6.23 -5.95 -7.67 1.38 -
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 2.01 2.38 1.05 2.86 2.28 4.02 5.35 -15.04%
P/EPS -4.37 -3.08 -8.59 -16.97 -15.63 -11.85 52.26 -
EY -22.89 -32.50 -11.64 -5.89 -6.40 -8.44 1.91 -
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