[MGB] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -140.46%
YoY- -1118.97%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 37,026 8,460 9,921 22,348 34,731 7,565 8,776 27.10%
PBT 7,077 1,154 -2,633 -1,773 174 -10,990 -37,536 -
Tax 3,097 -1,038 -101 0 0 -265 0 -
NP 10,174 116 -2,734 -1,773 174 -11,255 -37,536 -
-
NP to SH 10,174 116 -2,734 -1,773 174 -11,255 -37,536 -
-
Tax Rate -43.76% 89.95% - - 0.00% - - -
Total Cost 26,852 8,344 12,655 24,121 34,557 18,820 46,312 -8.68%
-
Net Worth 30,477 40,153 -14,602 -12,649 -11,000 -10,722 4,873 35.71%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 30,477 40,153 -14,602 -12,649 -11,000 -10,722 4,873 35.71%
NOSH 89,638 89,230 97,347 97,307 100,000 97,474 97,479 -1.38%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 27.48% 1.37% -27.56% -7.93% 0.50% -148.78% -427.71% -
ROE 33.38% 0.29% 0.00% 0.00% 0.00% 0.00% -770.13% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 41.31 9.48 10.19 22.97 34.73 7.76 9.00 28.89%
EPS 11.35 0.13 -2.80 -1.82 0.18 -11.55 -38.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.45 -0.15 -0.13 -0.11 -0.11 0.05 37.62%
Adjusted Per Share Value based on latest NOSH - 97,440
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.26 1.43 1.68 3.78 5.87 1.28 1.48 27.15%
EPS 1.72 0.02 -0.46 -0.30 0.03 -1.90 -6.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0679 -0.0247 -0.0214 -0.0186 -0.0181 0.0082 35.81%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.45 0.44 0.02 0.02 0.08 0.08 0.25 -
P/RPS 1.09 4.64 0.20 0.09 0.23 1.03 2.78 -14.44%
P/EPS 3.96 338.46 -0.71 -1.10 45.98 -0.69 -0.65 -
EY 25.22 0.30 -140.42 -91.10 2.18 -144.33 -154.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.98 0.00 0.00 0.00 0.00 5.00 -19.89%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.48 0.37 0.02 0.02 0.06 0.09 0.27 -
P/RPS 1.16 3.90 0.20 0.09 0.17 1.16 3.00 -14.64%
P/EPS 4.23 284.62 -0.71 -1.10 34.48 -0.78 -0.70 -
EY 23.65 0.35 -140.42 -91.10 2.90 -128.30 -142.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.82 0.00 0.00 0.00 0.00 5.40 -20.04%

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