[MGB] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 120.91%
YoY- 1640.34%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 169,070 692,495 505,601 320,346 150,061 92,533 31,871 204.47%
PBT 14,585 50,095 36,353 25,109 11,539 2,154 3,451 161.63%
Tax -4,399 -15,636 -8,008 -6,814 -3,259 -1,831 -463 349.20%
NP 10,186 34,459 28,345 18,295 8,280 323 2,988 126.67%
-
NP to SH 10,187 34,251 28,296 18,291 8,280 325 2,988 126.69%
-
Tax Rate 30.16% 31.21% 22.03% 27.14% 28.24% 85.00% 13.42% -
Total Cost 158,884 658,036 477,256 302,051 141,781 92,210 28,883 211.94%
-
Net Worth 419,806 338,749 375,051 356,365 342,339 339,444 37,573 400.51%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 419,806 338,749 375,051 356,365 342,339 339,444 37,573 400.51%
NOSH 495,449 491,845 371,338 363,638 366,586 361,111 89,461 213.35%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.02% 4.98% 5.61% 5.71% 5.52% 0.35% 9.38% -
ROE 2.43% 10.11% 7.54% 5.13% 2.42% 0.10% 7.95% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 34.23 169.67 136.16 88.09 41.64 25.62 35.63 -2.63%
EPS 2.06 9.00 7.62 5.03 2.30 0.31 3.34 -27.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 1.01 0.98 0.95 0.94 0.42 60.06%
Adjusted Per Share Value based on latest NOSH - 366,703
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 28.58 117.04 85.46 54.14 25.36 15.64 5.39 204.38%
EPS 1.72 5.79 4.78 3.09 1.40 0.05 0.51 125.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7095 0.5725 0.6339 0.6023 0.5786 0.5737 0.0635 400.52%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.24 1.77 1.27 1.11 1.01 0.835 0.78 -
P/RPS 3.62 1.04 0.93 1.26 2.43 3.26 2.19 39.84%
P/EPS 60.12 21.09 16.67 22.07 43.96 927.78 23.35 87.96%
EY 1.66 4.74 6.00 4.53 2.27 0.11 4.28 -46.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.13 1.26 1.13 1.06 0.89 1.86 -14.91%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 23/11/17 28/08/17 22/05/17 27/02/17 24/11/16 -
Price 1.20 1.70 1.65 1.27 1.19 0.915 0.80 -
P/RPS 3.51 1.00 1.21 1.44 2.86 3.57 2.25 34.54%
P/EPS 58.18 20.26 21.65 25.25 51.79 1,016.67 23.95 80.80%
EY 1.72 4.94 4.62 3.96 1.93 0.10 4.17 -44.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.05 1.63 1.30 1.25 0.97 1.90 -18.04%

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