[MGB] YoY TTM 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- -0.69%
YoY- 44.67%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 7,420 18,651 24,176 37,933 33,215 29,784 35,771 -23.05%
PBT -35,113 -10,594 -8,240 -3,915 -7,385 -6,677 6,674 -
Tax 0 0 -2 0 0 39 -1,923 -
NP -35,113 -10,594 -8,242 -3,915 -7,385 -6,638 4,751 -
-
NP to SH -35,113 -10,594 -8,242 -3,915 -7,076 -6,638 5,656 -
-
Tax Rate - - - - - - 28.81% -
Total Cost 42,533 29,245 32,418 41,848 40,600 36,422 31,020 5.39%
-
Net Worth 2,921 38,011 49,999 56,426 60,080 40,633 50,433 -37.78%
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 2,921 38,011 49,999 56,426 60,080 40,633 50,433 -37.78%
NOSH 97,373 97,465 99,999 97,286 96,903 96,746 98,888 -0.25%
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 -473.22% -56.80% -34.09% -10.32% -22.23% -22.29% 13.28% -
ROE -1,202.00% -27.87% -16.48% -6.94% -11.78% -16.34% 11.21% -
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 7.62 19.14 24.18 38.99 34.28 30.79 36.17 -22.85%
EPS -36.06 -10.87 -8.24 -4.02 -7.30 -6.86 5.72 -
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 1.25 3.15 4.09 6.41 5.61 5.03 6.05 -23.10%
EPS -5.93 -1.79 -1.39 -0.66 -1.20 -1.12 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0642 0.0845 0.0954 0.1015 0.0687 0.0852 -37.85%
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 1.57 0.63 0.79 1.36 1.25 1.79 3.10 -10.71%
P/EPS -0.33 -1.10 -2.31 -13.17 -5.89 -8.02 19.58 -
EY -300.50 -90.58 -43.38 -7.59 -16.98 -12.47 5.11 -
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 1.18 0.73 0.45 1.44 1.17 1.62 2.24 -10.12%
P/EPS -0.25 -1.29 -1.33 -13.92 -5.48 -7.29 14.16 -
EY -400.67 -77.64 -74.93 -7.19 -18.26 -13.72 7.06 -
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