[MGB] YoY TTM Result on 31-Mar-2014 [#1]

Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -13.87%
YoY- -0.36%
Quarter Report
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 231,866 43,312 11,108 10,098 21,611 25,821 21,174 48.96%
PBT 12,788 7,791 3,008 -2,994 -3,084 872 -8,093 -
Tax -5,090 3,097 -1,037 -101 0 0 0 -
NP 7,698 10,888 1,971 -3,095 -3,084 872 -8,093 -
-
NP to SH 7,700 10,888 1,971 -3,095 -3,084 872 -8,093 -
-
Tax Rate 39.80% -39.75% 34.47% - - 0.00% - -
Total Cost 224,168 32,424 9,137 13,193 24,695 24,949 29,267 40.35%
-
Net Worth 342,339 31,396 20,177 -16,589 -13,700 -10,633 -10,689 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 342,339 31,396 20,177 -16,589 -13,700 -10,633 -10,689 -
NOSH 366,586 89,702 87,727 97,588 97,862 96,666 97,179 24.74%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.32% 25.14% 17.74% -30.65% -14.27% 3.38% -38.22% -
ROE 2.25% 34.68% 9.77% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 64.34 48.28 12.66 10.35 22.08 26.71 21.79 19.75%
EPS 2.14 12.14 2.25 -3.17 -3.15 0.90 -8.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.35 0.23 -0.17 -0.14 -0.11 -0.11 -
Adjusted Per Share Value based on latest NOSH - 97,588
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 39.19 7.32 1.88 1.71 3.65 4.36 3.58 48.95%
EPS 1.30 1.84 0.33 -0.52 -0.52 0.15 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5786 0.0531 0.0341 -0.028 -0.0232 -0.018 -0.0181 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.01 0.61 0.39 0.02 0.02 0.06 0.075 -
P/RPS 1.57 1.26 3.08 0.19 0.09 0.22 0.34 29.01%
P/EPS 47.27 5.03 17.36 -0.63 -0.63 6.65 -0.90 -
EY 2.12 19.90 5.76 -158.57 -157.57 15.03 -111.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.74 1.70 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 27/05/16 29/05/15 30/05/14 30/05/13 30/05/12 31/05/11 -
Price 1.19 0.60 0.425 0.02 0.02 0.02 0.08 -
P/RPS 1.85 1.24 3.36 0.19 0.09 0.07 0.37 30.73%
P/EPS 55.69 4.94 18.92 -0.63 -0.63 2.22 -0.96 -
EY 1.80 20.23 5.29 -158.57 -157.57 45.10 -104.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.71 1.85 0.00 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