[MGB] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -91.05%
YoY- -217.02%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 8,607 9,124 10,567 4,485 14,553 9,380 48,537 1.85%
PBT -3,352 -1,921 1,705 -12,737 -4,012 -5,138 210 -
Tax 0 -313 201 -115 -42 5,138 0 -
NP -3,352 -2,234 1,906 -12,852 -4,054 0 210 -
-
NP to SH -3,074 -2,234 1,906 -12,852 -4,054 -4,609 210 -
-
Tax Rate - - -11.79% - - - 0.00% -
Total Cost 11,959 11,358 8,661 17,337 18,607 9,380 48,327 1.49%
-
Net Worth 61,063 44,466 37,357 -212,999 58,800 74,416 77,399 0.25%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 61,063 44,466 37,357 -212,999 58,800 74,416 77,399 0.25%
NOSH 96,925 96,666 76,240 59,999 60,000 60,013 60,000 -0.50%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -38.95% -24.48% 18.04% -286.56% -27.86% 0.00% 0.43% -
ROE -5.03% -5.02% 5.10% 0.00% -6.89% -6.19% 0.27% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 8.88 9.44 13.86 7.48 24.26 15.63 80.90 2.37%
EPS -3.17 -2.31 2.50 -21.42 -6.76 -7.68 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.46 0.49 -3.55 0.98 1.24 1.29 0.76%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1.45 1.54 1.79 0.76 2.46 1.59 8.20 1.85%
EPS -0.52 -0.38 0.32 -2.17 -0.69 -0.78 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.0752 0.0631 -0.36 0.0994 0.1258 0.1308 0.25%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.50 0.81 1.83 0.05 0.47 0.65 0.00 -
P/RPS 5.63 8.58 13.20 0.00 1.94 4.16 0.00 -100.00%
P/EPS -15.77 -35.05 73.20 0.00 -6.96 -8.46 0.00 -100.00%
EY -6.34 -2.85 1.37 0.00 -14.38 -11.82 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.76 3.73 0.00 0.48 0.52 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 03/03/06 28/02/05 26/02/04 28/02/03 28/02/02 28/02/01 03/04/00 -
Price 0.48 0.73 2.26 0.05 0.28 0.40 2.14 -
P/RPS 5.41 7.73 16.31 0.00 1.15 2.56 2.65 -0.75%
P/EPS -15.13 -31.59 90.40 0.00 -4.14 -5.21 611.43 -
EY -6.61 -3.17 1.11 0.00 -24.13 -19.20 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.59 4.61 0.00 0.29 0.32 1.66 0.83%

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