[MGB] QoQ 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- 200.93%
YoY- 163.89%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
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 11,599 10,727 16,317 10,780 5,488 4,441 2,468 180.84%
PBT 144 906 4,311 1,932 642 193 7,927 -93.10%
Tax 0 0 3,097 0 0 0 -1,038 -
NP 144 906 7,408 1,932 642 193 6,889 -92.42%
-
NP to SH 145 906 7,408 1,932 642 193 6,899 -92.40%
-
Tax Rate 0.00% 0.00% -71.84% 0.00% 0.00% 0.00% 13.09% -
Total Cost 11,455 9,821 8,909 8,848 4,846 4,248 -4,421 -
-
Net Worth 31,718 31,396 30,492 23,363 20,508 20,177 40,371 -14.86%
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 31,718 31,396 30,492 23,363 20,508 20,177 40,371 -14.86%
NOSH 90,625 89,702 89,685 89,860 89,166 87,727 89,713 0.67%
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 1.24% 8.45% 45.40% 17.92% 11.70% 4.35% 279.13% -
ROE 0.46% 2.89% 24.29% 8.27% 3.13% 0.96% 17.09% -
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 12.80 11.96 18.19 12.00 6.15 5.06 2.75 179.03%
EPS 0.16 1.01 8.26 2.15 0.72 0.22 7.69 -92.45%
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 1.96 1.81 2.76 1.82 0.93 0.75 0.42 179.51%
EPS 0.02 0.15 1.25 0.33 0.11 0.03 1.17 -93.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0531 0.0515 0.0395 0.0347 0.0341 0.0682 -14.84%
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 4.69 5.10 2.47 2.75 6.42 7.70 15.99 -55.88%
P/EPS 375.00 60.40 5.45 15.35 54.86 177.27 5.72 1530.03%
EY 0.27 1.66 18.36 6.52 1.82 0.56 17.48 -93.81%
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 4.84 5.02 2.64 2.96 5.28 8.40 13.45 -49.43%
P/EPS 387.50 59.41 5.81 16.51 45.14 193.18 4.81 1770.30%
EY 0.26 1.68 17.21 6.06 2.22 0.52 20.78 -94.62%
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