[MGB] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1236.55%
YoY- 0.31%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 170,285 150,061 60,661 9,545 11,599 10,727 16,317 378.23%
PBT 13,570 11,539 -1,295 2,400 144 906 4,311 114.93%
Tax -3,555 -3,259 -1,368 -463 0 0 3,097 -
NP 10,015 8,280 -2,663 1,937 144 906 7,408 22.28%
-
NP to SH 10,011 8,280 -2,663 1,938 145 906 7,408 22.25%
-
Tax Rate 26.20% 28.24% - 19.29% 0.00% 0.00% -71.84% -
Total Cost 160,270 141,781 63,324 7,608 11,455 9,821 8,909 587.77%
-
Net Worth 359,369 342,339 333,762 37,683 31,718 31,396 30,492 418.66%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 359,369 342,339 333,762 37,683 31,718 31,396 30,492 418.66%
NOSH 366,703 366,586 355,066 89,722 90,625 89,702 89,685 155.91%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.88% 5.52% -4.39% 20.29% 1.24% 8.45% 45.40% -
ROE 2.79% 2.42% -0.80% 5.14% 0.46% 2.89% 24.29% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 46.44 41.64 17.08 10.64 12.80 11.96 18.19 86.90%
EPS 2.73 2.30 -0.75 2.16 0.16 1.01 8.26 -52.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.95 0.94 0.42 0.35 0.35 0.34 102.66%
Adjusted Per Share Value based on latest NOSH - 89,722
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 28.78 25.36 10.25 1.61 1.96 1.81 2.76 377.97%
EPS 1.69 1.40 -0.45 0.33 0.02 0.15 1.25 22.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6074 0.5786 0.5641 0.0637 0.0536 0.0531 0.0515 418.91%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.11 1.01 0.835 0.78 0.60 0.61 0.45 -
P/RPS 2.39 2.43 4.89 7.33 4.69 5.10 2.47 -2.17%
P/EPS 40.66 43.96 -111.33 36.11 375.00 60.40 5.45 282.27%
EY 2.46 2.27 -0.90 2.77 0.27 1.66 18.36 -73.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.06 0.89 1.86 1.71 1.74 1.32 -9.85%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 22/05/17 27/02/17 24/11/16 19/08/16 27/05/16 25/02/16 -
Price 1.27 1.19 0.96 0.80 0.62 0.60 0.48 -
P/RPS 2.73 2.86 5.62 7.52 4.84 5.02 2.64 2.26%
P/EPS 46.52 51.79 -128.00 37.04 387.50 59.41 5.81 300.73%
EY 2.15 1.93 -0.78 2.70 0.26 1.68 17.21 -75.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.25 1.02 1.90 1.77 1.71 1.41 -5.27%

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