[MGB] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -64.38%
YoY- 369.43%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 92,533 42,494 44,652 42,908 37,026 27,612 19,858 177.68%
PBT 2,154 4,601 2,100 3,624 7,077 3,688 1,670 18.39%
Tax -1,831 -617 0 0 3,097 0 0 -
NP 323 3,984 2,100 3,624 10,174 3,688 1,670 -66.38%
-
NP to SH 325 3,984 2,102 3,624 10,174 3,688 1,670 -66.25%
-
Tax Rate 85.00% 13.41% 0.00% 0.00% -43.76% 0.00% 0.00% -
Total Cost 92,210 38,510 42,552 39,284 26,852 23,924 18,188 193.66%
-
Net Worth 339,444 37,573 31,440 31,396 30,477 23,273 20,650 541.03%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 339,444 37,573 31,440 31,396 30,477 23,273 20,650 541.03%
NOSH 361,111 89,461 89,829 89,702 89,638 89,514 89,784 151.84%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.35% 9.38% 4.70% 8.45% 27.48% 13.36% 8.41% -
ROE 0.10% 10.60% 6.69% 11.54% 33.38% 15.85% 8.09% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 25.62 47.50 49.71 47.83 41.31 30.85 22.12 10.23%
EPS 0.31 4.45 2.34 4.04 11.35 4.12 1.86 -69.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.42 0.35 0.35 0.34 0.26 0.23 154.53%
Adjusted Per Share Value based on latest NOSH - 89,702
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 15.64 7.18 7.55 7.25 6.26 4.67 3.36 177.48%
EPS 0.05 0.67 0.36 0.61 1.72 0.62 0.28 -68.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5737 0.0635 0.0531 0.0531 0.0515 0.0393 0.0349 541.04%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.835 0.78 0.60 0.61 0.45 0.33 0.395 -
P/RPS 3.26 1.64 1.21 1.28 1.09 1.07 1.79 48.86%
P/EPS 927.78 17.51 25.64 15.10 3.96 8.01 21.24 1126.18%
EY 0.11 5.71 3.90 6.62 25.22 12.48 4.71 -91.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.86 1.71 1.74 1.32 1.27 1.72 -35.41%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 19/08/16 27/05/16 25/02/16 18/11/15 24/08/15 -
Price 0.915 0.80 0.62 0.60 0.48 0.355 0.325 -
P/RPS 3.57 1.68 1.25 1.25 1.16 1.15 1.47 80.19%
P/EPS 1,016.67 17.96 26.50 14.85 4.23 8.62 17.47 1383.34%
EY 0.10 5.57 3.77 6.73 23.65 11.61 5.72 -93.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.90 1.77 1.71 1.41 1.37 1.41 -21.98%

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