[MGB] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 79.26%
YoY- 321.96%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 188,551 111,116 126,504 167,588 181,574 165,219 64,480 104.08%
PBT 15,216 4,341 6,800 13,678 8,349 7,799 1,607 345.73%
Tax -4,872 -2,327 -2,763 -3,552 -2,567 -2,156 -1,551 114.03%
NP 10,344 2,014 4,037 10,126 5,782 5,643 56 3112.71%
-
NP to SH 10,535 2,088 4,315 10,089 5,628 5,555 377 815.29%
-
Tax Rate 32.02% 53.61% 40.63% 25.97% 30.75% 27.64% 96.52% -
Total Cost 178,207 109,102 122,467 157,462 175,792 159,576 64,424 96.68%
-
Net Worth 493,701 486,603 486,603 481,586 471,553 466,536 461,520 4.58%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 493,701 486,603 486,603 481,586 471,553 466,536 461,520 4.58%
NOSH 591,652 501,652 501,652 501,652 501,652 501,652 501,652 11.59%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.49% 1.81% 3.19% 6.04% 3.18% 3.42% 0.09% -
ROE 2.13% 0.43% 0.89% 2.09% 1.19% 1.19% 0.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 32.08 22.15 25.22 33.41 36.20 32.93 12.85 83.72%
EPS 1.79 0.42 0.86 2.01 1.12 1.11 0.08 689.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.97 0.97 0.96 0.94 0.93 0.92 -5.86%
Adjusted Per Share Value based on latest NOSH - 501,652
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 31.87 18.78 21.38 28.33 30.69 27.93 10.90 104.07%
EPS 1.78 0.35 0.73 1.71 0.95 0.94 0.06 852.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8344 0.8224 0.8224 0.814 0.797 0.7885 0.7801 4.57%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.725 0.79 0.87 0.995 0.60 0.79 0.475 -
P/RPS 2.26 3.57 3.45 2.98 1.66 2.40 3.70 -27.94%
P/EPS 40.45 189.80 101.14 49.47 53.48 71.34 632.06 -83.92%
EY 2.47 0.53 0.99 2.02 1.87 1.40 0.16 516.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.90 1.04 0.64 0.85 0.52 39.72%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 18/11/21 27/08/21 18/05/21 23/02/21 24/11/20 25/08/20 -
Price 0.725 0.77 0.83 0.965 0.89 0.64 0.87 -
P/RPS 2.26 3.48 3.29 2.89 2.46 1.94 6.77 -51.78%
P/EPS 40.45 185.00 96.49 47.98 79.33 57.80 1,157.66 -89.24%
EY 2.47 0.54 1.04 2.08 1.26 1.73 0.09 804.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.86 1.01 0.95 0.69 0.95 -6.40%

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