[MGB] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 10.45%
YoY- 1640.34%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 432,962 803,838 738,656 640,692 44,652 19,858 8,198 93.58%
PBT 13,094 23,812 56,894 50,218 2,100 1,670 -7,494 -
Tax -8,774 -12,028 -16,510 -13,628 0 0 0 -
NP 4,320 11,784 40,384 36,590 2,100 1,670 -7,494 -
-
NP to SH 5,536 14,216 40,420 36,582 2,102 1,670 -7,494 -
-
Tax Rate 67.01% 50.51% 29.02% 27.14% 0.00% 0.00% - -
Total Cost 428,642 792,054 698,272 604,102 42,552 18,188 15,692 73.45%
-
Net Worth 461,520 452,358 432,047 356,365 31,440 20,650 -18,539 -
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 461,520 452,358 432,047 356,365 31,440 20,650 -18,539 -
NOSH 501,652 497,167 496,804 363,638 89,829 89,784 97,578 31.34%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 1.00% 1.47% 5.47% 5.71% 4.70% 8.41% -91.41% -
ROE 1.20% 3.14% 9.36% 10.27% 6.69% 8.09% 0.00% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 86.31 161.71 148.74 176.19 49.71 22.12 8.40 47.39%
EPS 1.10 2.86 8.16 10.06 2.34 1.86 -7.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.87 0.98 0.35 0.23 -0.19 -
Adjusted Per Share Value based on latest NOSH - 366,703
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 73.18 135.86 124.85 108.29 7.55 3.36 1.39 93.47%
EPS 0.94 2.40 6.83 6.18 0.36 0.28 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7801 0.7646 0.7302 0.6023 0.0531 0.0349 -0.0313 -
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.475 0.705 0.93 1.11 0.60 0.395 0.02 -
P/RPS 0.55 0.44 0.63 0.63 1.21 1.79 0.24 14.80%
P/EPS 43.04 24.65 11.43 11.03 25.64 21.24 -0.26 -
EY 2.32 4.06 8.75 9.06 3.90 4.71 -384.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.77 1.07 1.13 1.71 1.72 0.00 -
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 23/08/19 23/08/18 28/08/17 19/08/16 24/08/15 27/08/14 -
Price 0.87 0.69 0.93 1.27 0.62 0.325 0.10 -
P/RPS 1.01 0.43 0.63 0.72 1.25 1.47 1.19 -2.69%
P/EPS 78.84 24.13 11.43 12.62 26.50 17.47 -1.30 -
EY 1.27 4.14 8.75 7.92 3.77 5.72 -76.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.76 1.07 1.30 1.77 1.41 0.00 -

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