[MGB] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -90.21%
YoY- -69.51%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 754,335 569,957 401,919 203,602 751,271 573,821 369,328 60.76%
PBT 20,884 15,478 11,906 5,292 45,977 40,855 28,447 -18.57%
Tax -8,463 -6,882 -6,014 -3,214 -15,716 -12,637 -8,255 1.66%
NP 12,421 8,596 5,892 2,078 30,261 28,218 20,192 -27.60%
-
NP to SH 13,419 10,116 7,108 3,106 31,715 28,227 20,210 -23.83%
-
Tax Rate 40.52% 44.46% 50.51% 60.73% 34.18% 30.93% 29.02% -
Total Cost 741,914 561,361 396,027 201,524 721,010 545,603 349,136 65.06%
-
Net Worth 455,722 452,580 452,358 447,204 442,200 437,187 432,047 3.61%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 455,722 452,580 452,358 447,204 442,200 437,187 432,047 3.61%
NOSH 501,652 497,522 497,167 496,913 496,886 496,804 496,804 0.64%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.65% 1.51% 1.47% 1.02% 4.03% 4.92% 5.47% -
ROE 2.94% 2.24% 1.57% 0.69% 7.17% 6.46% 4.68% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 150.63 114.60 80.85 40.97 151.21 115.50 74.37 59.87%
EPS 2.69 2.03 1.43 0.63 6.39 5.69 4.08 -24.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.91 0.90 0.89 0.88 0.87 3.03%
Adjusted Per Share Value based on latest NOSH - 496,913
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 127.50 96.33 67.93 34.41 126.98 96.99 62.42 60.77%
EPS 2.27 1.71 1.20 0.52 5.36 4.77 3.42 -23.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7703 0.7649 0.7646 0.7559 0.7474 0.7389 0.7302 3.61%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.65 0.65 0.705 0.75 0.70 0.865 0.93 -
P/RPS 0.43 0.57 0.87 1.83 0.46 0.75 1.25 -50.80%
P/EPS 24.26 31.96 49.30 119.98 10.97 15.22 22.85 4.06%
EY 4.12 3.13 2.03 0.83 9.12 6.57 4.38 -3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.77 0.83 0.79 0.98 1.07 -23.86%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 21/11/19 23/08/19 27/05/19 22/02/19 22/11/18 23/08/18 -
Price 0.60 0.68 0.69 0.74 0.71 0.83 0.93 -
P/RPS 0.40 0.59 0.85 1.81 0.47 0.72 1.25 -53.11%
P/EPS 22.39 33.43 48.26 118.38 11.12 14.61 22.85 -1.34%
EY 4.47 2.99 2.07 0.84 8.99 6.85 4.38 1.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.76 0.82 0.80 0.94 1.07 -27.47%

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