[MGB] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -1.2%
YoY- -1557.58%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 28,754 33,742 19,209 39,365 36,854 152,895 11,077 -1.00%
PBT -7,559 2,842 -16,157 -263,295 -16,415 -210 -3,232 -0.89%
Tax -313 235 -1,921 256,568 12,993 701 3,232 -
NP -7,872 3,077 -18,078 -6,727 -3,422 491 0 -100.00%
-
NP to SH -7,841 3,077 -17,173 -263,323 -15,886 -482 -3,232 -0.93%
-
Tax Rate - -8.27% - - - - - -
Total Cost 36,626 30,665 37,287 46,092 40,276 152,404 11,077 -1.26%
-
Net Worth 38,777 47,366 28,663 -200,429 63,036 0 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 38,777 47,366 28,663 -200,429 63,036 0 0 -100.00%
NOSH 96,942 96,666 110,243 60,008 60,035 60,061 59,962 -0.50%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -27.38% 9.12% -94.11% -17.09% -9.29% 0.32% 0.00% -
ROE -20.22% 6.50% -59.91% 0.00% -25.20% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 29.66 34.91 17.42 65.60 61.39 254.56 18.47 -0.50%
EPS -8.09 3.18 -15.58 -438.81 -26.46 -0.80 -5.39 -0.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.49 0.26 -3.34 1.05 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,008
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 4.86 5.70 3.25 6.65 6.23 25.84 1.87 -1.01%
EPS -1.33 0.52 -2.90 -44.51 -2.69 -0.08 -0.55 -0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0655 0.0801 0.0484 -0.3388 0.1065 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.44 0.76 0.05 0.05 0.34 1.00 0.00 -
P/RPS 1.48 2.18 0.29 0.08 0.55 0.39 0.00 -100.00%
P/EPS -5.44 23.88 -0.32 -0.01 -1.28 -124.61 0.00 -100.00%
EY -18.38 4.19 -311.55 -8,776.13 -77.83 -0.80 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.55 0.19 0.00 0.32 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 24/11/04 27/11/03 29/11/02 29/11/01 28/11/00 - -
Price 0.36 0.80 1.79 0.05 0.50 0.90 0.00 -
P/RPS 1.21 2.29 10.27 0.08 0.81 0.35 0.00 -100.00%
P/EPS -4.45 25.13 -11.49 -0.01 -1.89 -112.15 0.00 -100.00%
EY -22.47 3.98 -8.70 -8,776.13 -52.92 -0.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.63 6.88 0.00 0.48 0.00 0.00 -100.00%

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