[MGB] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 175.87%
YoY- 8670.69%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 42,494 44,652 42,908 37,026 27,612 19,858 17,764 78.58%
PBT 4,601 2,100 3,624 7,077 3,688 1,670 772 227.65%
Tax -617 0 0 3,097 0 0 0 -
NP 3,984 2,100 3,624 10,174 3,688 1,670 772 197.73%
-
NP to SH 3,984 2,102 3,624 10,174 3,688 1,670 772 197.73%
-
Tax Rate 13.41% 0.00% 0.00% -43.76% 0.00% 0.00% 0.00% -
Total Cost 38,510 42,552 39,284 26,852 23,924 18,188 16,992 72.28%
-
Net Worth 37,573 31,440 31,396 30,477 23,273 20,650 20,177 51.18%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 37,573 31,440 31,396 30,477 23,273 20,650 20,177 51.18%
NOSH 89,461 89,829 89,702 89,638 89,514 89,784 87,727 1.30%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.38% 4.70% 8.45% 27.48% 13.36% 8.41% 4.35% -
ROE 10.60% 6.69% 11.54% 33.38% 15.85% 8.09% 3.83% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 47.50 49.71 47.83 41.31 30.85 22.12 20.25 76.26%
EPS 4.45 2.34 4.04 11.35 4.12 1.86 0.88 193.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.35 0.35 0.34 0.26 0.23 0.23 49.23%
Adjusted Per Share Value based on latest NOSH - 89,685
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.18 7.55 7.25 6.26 4.67 3.36 3.00 78.63%
EPS 0.67 0.36 0.61 1.72 0.62 0.28 0.13 197.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0635 0.0531 0.0531 0.0515 0.0393 0.0349 0.0341 51.18%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.78 0.60 0.61 0.45 0.33 0.395 0.39 -
P/RPS 1.64 1.21 1.28 1.09 1.07 1.79 1.93 -10.25%
P/EPS 17.51 25.64 15.10 3.96 8.01 21.24 44.32 -46.06%
EY 5.71 3.90 6.62 25.22 12.48 4.71 2.26 85.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.71 1.74 1.32 1.27 1.72 1.70 6.16%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 19/08/16 27/05/16 25/02/16 18/11/15 24/08/15 29/05/15 -
Price 0.80 0.62 0.60 0.48 0.355 0.325 0.425 -
P/RPS 1.68 1.25 1.25 1.16 1.15 1.47 2.10 -13.78%
P/EPS 17.96 26.50 14.85 4.23 8.62 17.47 48.30 -48.19%
EY 5.57 3.77 6.73 23.65 11.61 5.72 2.07 93.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.77 1.71 1.41 1.37 1.41 1.85 1.78%

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