[MGB] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 120.84%
YoY- 140.84%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 44,652 42,908 37,026 27,612 19,858 17,764 8,460 203.45%
PBT 2,100 3,624 7,077 3,688 1,670 772 1,154 49.10%
Tax 0 0 3,097 0 0 0 -1,038 -
NP 2,100 3,624 10,174 3,688 1,670 772 116 590.67%
-
NP to SH 2,102 3,624 10,174 3,688 1,670 772 116 591.11%
-
Tax Rate 0.00% 0.00% -43.76% 0.00% 0.00% 0.00% 89.95% -
Total Cost 42,552 39,284 26,852 23,924 18,188 16,992 8,344 196.57%
-
Net Worth 31,440 31,396 30,477 23,273 20,650 20,177 40,153 -15.06%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 31,440 31,396 30,477 23,273 20,650 20,177 40,153 -15.06%
NOSH 89,829 89,702 89,638 89,514 89,784 87,727 89,230 0.44%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.70% 8.45% 27.48% 13.36% 8.41% 4.35% 1.37% -
ROE 6.69% 11.54% 33.38% 15.85% 8.09% 3.83% 0.29% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 49.71 47.83 41.31 30.85 22.12 20.25 9.48 202.13%
EPS 2.34 4.04 11.35 4.12 1.86 0.88 0.13 588.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.34 0.26 0.23 0.23 0.45 -15.43%
Adjusted Per Share Value based on latest NOSH - 89,860
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.55 7.25 6.26 4.67 3.36 3.00 1.43 203.51%
EPS 0.36 0.61 1.72 0.62 0.28 0.13 0.02 588.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.0531 0.0515 0.0393 0.0349 0.0341 0.0679 -15.13%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.60 0.61 0.45 0.33 0.395 0.39 0.44 -
P/RPS 1.21 1.28 1.09 1.07 1.79 1.93 4.64 -59.21%
P/EPS 25.64 15.10 3.96 8.01 21.24 44.32 338.46 -82.12%
EY 3.90 6.62 25.22 12.48 4.71 2.26 0.30 453.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.74 1.32 1.27 1.72 1.70 0.98 44.98%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 27/05/16 25/02/16 18/11/15 24/08/15 29/05/15 27/02/15 -
Price 0.62 0.60 0.48 0.355 0.325 0.425 0.37 -
P/RPS 1.25 1.25 1.16 1.15 1.47 2.10 3.90 -53.19%
P/EPS 26.50 14.85 4.23 8.62 17.47 48.30 284.62 -79.48%
EY 3.77 6.73 23.65 11.61 5.72 2.07 0.35 388.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.71 1.41 1.37 1.41 1.85 0.82 67.10%

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