[MGB] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -934.33%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 23,177 7,311 22,322 19,452 28,654 8,997 11,591 12.23%
PBT 10,693 -6,183 -4,134 -2,795 -2,988 -33,517 -13,766 -
Tax -1,037 -101 0 0 0 0 0 -
NP 9,656 -6,284 -4,134 -2,795 -2,988 -33,517 -13,766 -
-
NP to SH 9,656 -6,284 -4,134 -2,795 -2,988 -33,517 -13,766 -
-
Tax Rate 9.70% - - - - - - -
Total Cost 13,521 13,595 26,456 22,247 31,642 42,514 25,357 -9.94%
-
Net Worth 23,363 -13,322 -15,608 -10,677 -8,793 1,950 35,070 -6.54%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 23,363 -13,322 -15,608 -10,677 -8,793 1,950 35,070 -6.54%
NOSH 89,860 18,249 97,555 97,070 97,702 97,536 97,417 -1.33%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 41.66% -85.95% -18.52% -14.37% -10.43% -372.54% -118.76% -
ROE 41.33% 0.00% 0.00% 0.00% 0.00% -1,718.18% -39.25% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.79 40.06 22.88 20.04 29.33 9.22 11.90 13.75%
EPS 10.75 -34.43 -4.24 -2.88 -3.06 -34.36 -14.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 -0.73 -0.16 -0.11 -0.09 0.02 0.36 -5.27%
Adjusted Per Share Value based on latest NOSH - 97,070
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.92 1.24 3.77 3.29 4.84 1.52 1.96 12.24%
EPS 1.63 -1.06 -0.70 -0.47 -0.51 -5.66 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 -0.0225 -0.0264 -0.018 -0.0149 0.0033 0.0593 -6.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.33 0.10 0.02 0.02 0.085 0.10 0.20 -
P/RPS 1.28 0.25 0.09 0.10 0.29 1.08 1.68 -4.42%
P/EPS 3.07 -0.29 -0.47 -0.69 -2.78 -0.29 -1.42 -
EY 32.56 -344.33 -211.88 -143.97 -35.98 -343.64 -70.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.00 0.00 0.00 0.00 5.00 0.56 14.61%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 28/11/14 29/11/13 29/11/12 25/11/11 30/11/10 20/11/09 -
Price 0.355 0.375 0.02 0.02 0.07 0.06 0.19 -
P/RPS 1.38 0.94 0.09 0.10 0.24 0.65 1.60 -2.43%
P/EPS 3.30 -1.09 -0.47 -0.69 -2.29 -0.17 -1.34 -
EY 30.27 -91.82 -211.88 -143.97 -43.69 -572.73 -74.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.00 0.00 0.00 0.00 3.00 0.53 17.14%

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