[MGB] YoY 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- -88.51%
YoY- 98.27%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
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 7,361 5,216 6,912 1,835 16,248 29,719 8,395 -2.59%
PBT -1,909 -2,022 117 -4,300 -248,277 730 -3,984 -13.67%
Tax 0 0 -28 0 0 -533 3,984 -
NP -1,909 -2,022 89 -4,300 -248,277 197 0 -
-
NP to SH -1,909 -2,022 89 -4,300 -248,277 197 -3,984 -13.67%
-
Tax Rate - - 23.93% - - 73.01% - -
Total Cost 9,270 7,238 6,823 6,135 264,525 29,522 8,395 2.00%
-
Net Worth 60,080 40,633 50,433 -219,497 -193,797 79,396 66,600 -2.03%
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 60,080 40,633 50,433 -219,497 -193,797 79,396 66,600 -2.03%
NOSH 96,903 96,746 98,888 59,972 59,999 59,696 60,000 10.05%
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 -25.93% -38.77% 1.29% -234.33% -1,528.05% 0.66% 0.00% -
ROE -3.18% -4.98% 0.18% 0.00% 0.00% 0.25% -5.98% -
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 7.60 5.39 6.99 3.06 27.08 49.78 13.99 -11.48%
EPS -1.97 -2.09 0.09 -7.17 -413.80 0.33 -6.64 -21.56%
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 1.24 0.88 1.17 0.31 2.75 5.02 1.42 -2.67%
EPS -0.32 -0.34 0.02 -0.73 -41.96 0.03 -0.67 -13.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.0687 0.0852 -0.371 -0.3276 0.1342 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 5.66 10.20 16.02 0.00 0.55 2.61 2.64 16.46%
P/EPS -21.83 -26.32 1,244.44 0.00 -0.04 393.94 -5.57 31.39%
EY -4.58 -3.80 0.08 0.00 -2,758.67 0.25 -17.95 -23.89%
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 5.27 9.27 11.59 0.00 0.22 2.45 3.72 7.21%
P/EPS -20.30 -23.92 900.00 0.00 -0.01 369.70 -7.83 20.97%
EY -4.93 -4.18 0.11 0.00 -6,896.67 0.27 -12.77 -17.32%
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