[MGB] YoY Annualized 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- 120.84%
YoY- 140.84%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 765,094 674,134 42,494 27,612 7,989 11,468 15,501 91.46%
PBT 54,473 48,470 4,601 3,688 -9,029 -4,269 -737 -
Tax -16,849 -10,677 -617 0 0 0 0 -
NP 37,624 37,793 3,984 3,688 -9,029 -4,269 -737 -
-
NP to SH 37,636 37,728 3,984 3,688 -9,029 -4,269 -737 -
-
Tax Rate 30.93% 22.03% 13.41% 0.00% - - - -
Total Cost 727,470 636,341 38,510 23,924 17,018 15,737 16,238 88.40%
-
Net Worth 437,187 375,051 37,573 23,273 -13,321 -15,572 -10,671 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 437,187 375,051 37,573 23,273 -13,321 -15,572 -10,671 -
NOSH 496,804 371,338 89,461 89,514 18,248 97,325 97,017 31.27%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.92% 5.61% 9.38% 13.36% -113.02% -37.23% -4.76% -
ROE 8.61% 10.06% 10.60% 15.85% 0.00% 0.00% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 154.00 181.54 47.50 30.85 43.78 11.78 15.98 45.85%
EPS 7.59 10.16 4.45 4.12 -49.48 -4.39 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.01 0.42 0.26 -0.73 -0.16 -0.11 -
Adjusted Per Share Value based on latest NOSH - 89,860
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 129.31 113.94 7.18 4.67 1.35 1.94 2.62 91.46%
EPS 6.36 6.38 0.67 0.62 -1.53 -0.72 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7389 0.6339 0.0635 0.0393 -0.0225 -0.0263 -0.018 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.865 1.27 0.78 0.33 0.10 0.02 0.02 -
P/RPS 0.56 0.70 1.64 1.07 0.23 0.17 0.13 27.54%
P/EPS 11.42 12.50 17.51 8.01 -0.20 -0.46 -2.63 -
EY 8.76 8.00 5.71 12.48 -494.80 -219.33 -38.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.26 1.86 1.27 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 24/11/16 18/11/15 28/11/14 29/11/13 29/11/12 -
Price 0.83 1.65 0.80 0.355 0.375 0.02 0.02 -
P/RPS 0.54 0.91 1.68 1.15 0.86 0.17 0.13 26.77%
P/EPS 10.96 16.24 17.96 8.62 -0.76 -0.46 -2.63 -
EY 9.13 6.16 5.57 11.61 -131.95 -219.33 -38.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.63 1.90 1.37 0.00 0.00 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