[MGB] YoY TTM 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- 90.32%
YoY- 89.95%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Revenue 33,215 29,784 35,771 11,898 49,652 93,058 94,426 -18.84%
PBT -7,385 -6,677 6,674 -26,045 -260,148 -1,218 -15,217 -13.45%
Tax 0 39 -1,923 -115 -42 1,709 15,217 -
NP -7,385 -6,638 4,751 -26,160 -260,190 491 0 -
-
NP to SH -7,076 -6,638 5,656 -26,160 -260,190 -2,741 -13,437 -12.03%
-
Tax Rate - - 28.81% - - - - -
Total Cost 40,600 36,422 31,020 38,058 309,842 92,567 94,426 -15.52%
-
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 -22.23% -22.29% 13.28% -219.87% -524.03% 0.53% 0.00% -
ROE -11.78% -16.34% 11.21% 0.00% 0.00% -3.45% -20.18% -
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 34.28 30.79 36.17 19.84 82.75 155.88 157.38 -26.26%
EPS -7.30 -6.86 5.72 -43.62 -433.66 -4.59 -22.40 -20.07%
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 5.61 5.03 6.05 2.01 8.39 15.73 15.96 -18.85%
EPS -1.20 -1.12 0.96 -4.42 -43.98 -0.46 -2.27 -11.96%
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 1.25 1.79 3.10 0.25 0.18 0.83 0.24 39.07%
P/EPS -5.89 -8.02 19.58 -0.11 -0.03 -28.31 -1.65 28.96%
EY -16.98 -12.47 5.11 -872.41 -2,891.03 -3.53 -60.53 -22.43%
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 1.17 1.62 2.24 0.25 0.07 0.78 0.33 28.78%
P/EPS -5.48 -7.29 14.16 -0.11 -0.01 -26.57 -2.32 18.74%
EY -18.26 -13.72 7.06 -872.41 -7,227.59 -3.76 -43.07 -15.76%
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