[MGB] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 98.39%
YoY- 10.49%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 203,602 751,271 573,821 369,328 169,070 692,495 505,601 -45.49%
PBT 5,292 45,977 40,855 28,447 14,585 50,095 36,353 -72.35%
Tax -3,214 -15,716 -12,637 -8,255 -4,399 -15,636 -8,008 -45.61%
NP 2,078 30,261 28,218 20,192 10,186 34,459 28,345 -82.51%
-
NP to SH 3,106 31,715 28,227 20,210 10,187 34,251 28,296 -77.10%
-
Tax Rate 60.73% 34.18% 30.93% 29.02% 30.16% 31.21% 22.03% -
Total Cost 201,524 721,010 545,603 349,136 158,884 658,036 477,256 -43.74%
-
Net Worth 447,204 442,200 437,187 432,047 419,806 338,749 375,051 12.45%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 447,204 442,200 437,187 432,047 419,806 338,749 375,051 12.45%
NOSH 496,913 496,886 496,804 496,804 495,449 491,845 371,338 21.45%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.02% 4.03% 4.92% 5.47% 6.02% 4.98% 5.61% -
ROE 0.69% 7.17% 6.46% 4.68% 2.43% 10.11% 7.54% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 40.97 151.21 115.50 74.37 34.23 169.67 136.16 -55.12%
EPS 0.63 6.39 5.69 4.08 2.06 9.00 7.62 -81.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.88 0.87 0.85 0.83 1.01 -7.40%
Adjusted Per Share Value based on latest NOSH - 496,804
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 34.41 126.98 96.99 62.42 28.58 117.04 85.46 -45.50%
EPS 0.52 5.36 4.77 3.42 1.72 5.79 4.78 -77.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7559 0.7474 0.7389 0.7302 0.7095 0.5725 0.6339 12.46%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.75 0.70 0.865 0.93 1.24 1.77 1.27 -
P/RPS 1.83 0.46 0.75 1.25 3.62 1.04 0.93 57.09%
P/EPS 119.98 10.97 15.22 22.85 60.12 21.09 16.67 273.22%
EY 0.83 9.12 6.57 4.38 1.66 4.74 6.00 -73.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.98 1.07 1.46 2.13 1.26 -24.31%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 22/02/19 22/11/18 23/08/18 24/05/18 27/02/18 23/11/17 -
Price 0.74 0.71 0.83 0.93 1.20 1.70 1.65 -
P/RPS 1.81 0.47 0.72 1.25 3.51 1.00 1.21 30.82%
P/EPS 118.38 11.12 14.61 22.85 58.18 20.26 21.65 210.69%
EY 0.84 8.99 6.85 4.38 1.72 4.94 4.62 -67.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.94 1.07 1.41 2.05 1.63 -36.77%

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