[MGB] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 200.69%
YoY- -17.72%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 294,092 167,588 563,274 381,700 216,481 152,001 754,335 -46.66%
PBT 20,478 13,678 22,695 14,346 6,547 4,940 20,884 -1.30%
Tax -6,315 -3,552 -9,110 -6,543 -4,387 -2,836 -8,463 -17.74%
NP 14,163 10,126 13,585 7,803 2,160 2,104 12,421 9.15%
-
NP to SH 14,404 10,089 13,951 8,323 2,768 2,391 13,419 4.84%
-
Tax Rate 30.84% 25.97% 40.14% 45.61% 67.01% 57.41% 40.52% -
Total Cost 279,929 157,462 549,689 373,897 214,321 149,897 741,914 -47.81%
-
Net Worth 486,603 481,586 471,553 466,536 461,520 461,520 455,722 4.47%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 486,603 481,586 471,553 466,536 461,520 461,520 455,722 4.47%
NOSH 501,652 501,652 501,652 501,652 501,652 501,652 501,652 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.82% 6.04% 2.41% 2.04% 1.00% 1.38% 1.65% -
ROE 2.96% 2.09% 2.96% 1.78% 0.60% 0.52% 2.94% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 58.62 33.41 112.28 76.09 43.15 30.30 150.63 -46.72%
EPS 2.87 2.01 2.78 1.66 0.55 0.48 2.69 4.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.94 0.93 0.92 0.92 0.91 4.35%
Adjusted Per Share Value based on latest NOSH - 501,652
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 49.71 28.33 95.20 64.51 36.59 25.69 127.50 -46.66%
EPS 2.43 1.71 2.36 1.41 0.47 0.40 2.27 4.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8224 0.814 0.797 0.7885 0.7801 0.7801 0.7703 4.46%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.87 0.995 0.60 0.79 0.475 0.565 0.65 -
P/RPS 1.48 2.98 0.53 1.04 1.10 1.86 0.43 128.13%
P/EPS 30.30 49.47 21.57 47.62 86.09 118.54 24.26 15.99%
EY 3.30 2.02 4.64 2.10 1.16 0.84 4.12 -13.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 0.64 0.85 0.52 0.61 0.71 17.14%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 18/05/21 23/02/21 24/11/20 25/08/20 26/06/20 21/02/20 -
Price 0.83 0.965 0.89 0.64 0.87 0.47 0.60 -
P/RPS 1.42 2.89 0.79 0.84 2.02 1.55 0.40 132.89%
P/EPS 28.91 47.98 32.00 38.57 157.67 98.61 22.39 18.59%
EY 3.46 2.08 3.12 2.59 0.63 1.01 4.47 -15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 0.95 0.69 0.95 0.51 0.66 19.31%

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