[MGB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -142.72%
YoY- -29.41%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 8,460 7,989 8,198 7,168 9,921 11,468 13,730 -27.52%
PBT 1,154 -9,029 -7,494 -6,636 -2,633 -4,269 -2,892 -
Tax -1,038 0 0 0 -101 0 0 -
NP 116 -9,029 -7,494 -6,636 -2,734 -4,269 -2,892 -
-
NP to SH 116 -9,029 -7,494 -6,636 -2,734 -4,269 -2,892 -
-
Tax Rate 89.95% - - - - - - -
Total Cost 8,344 17,018 15,692 13,804 12,655 15,737 16,622 -36.75%
-
Net Worth 40,153 -13,321 -18,539 -16,589 -14,602 -15,572 -13,678 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 40,153 -13,321 -18,539 -16,589 -14,602 -15,572 -13,678 -
NOSH 89,230 18,248 97,578 97,588 97,347 97,325 97,702 -5.85%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.37% -113.02% -91.41% -92.58% -27.56% -37.23% -21.06% -
ROE 0.29% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.48 43.78 8.40 7.35 10.19 11.78 14.05 -23.01%
EPS 0.13 -49.48 -7.68 -6.80 -2.80 -4.39 -2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 -0.73 -0.19 -0.17 -0.15 -0.16 -0.14 -
Adjusted Per Share Value based on latest NOSH - 97,588
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.43 1.35 1.39 1.21 1.68 1.94 2.32 -27.50%
EPS 0.02 -1.53 -1.27 -1.12 -0.46 -0.72 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0679 -0.0225 -0.0313 -0.028 -0.0247 -0.0263 -0.0231 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.44 0.10 0.02 0.02 0.02 0.02 0.02 -
P/RPS 4.64 0.23 0.24 0.27 0.20 0.17 0.14 925.23%
P/EPS 338.46 -0.20 -0.26 -0.29 -0.71 -0.46 -0.68 -
EY 0.30 -494.80 -384.00 -340.00 -140.42 -219.33 -148.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.37 0.375 0.10 0.02 0.02 0.02 0.02 -
P/RPS 3.90 0.86 1.19 0.27 0.20 0.17 0.14 813.39%
P/EPS 284.62 -0.76 -1.30 -0.29 -0.71 -0.46 -0.68 -
EY 0.35 -131.95 -76.80 -340.00 -140.42 -219.33 -148.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.00 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