[MGB] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 42.32%
YoY- -64.16%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 216,481 152,001 754,335 569,957 401,919 203,602 751,271 -56.40%
PBT 6,547 4,940 20,884 15,478 11,906 5,292 45,977 -72.76%
Tax -4,387 -2,836 -8,463 -6,882 -6,014 -3,214 -15,716 -57.32%
NP 2,160 2,104 12,421 8,596 5,892 2,078 30,261 -82.82%
-
NP to SH 2,768 2,391 13,419 10,116 7,108 3,106 31,715 -80.35%
-
Tax Rate 67.01% 57.41% 40.52% 44.46% 50.51% 60.73% 34.18% -
Total Cost 214,321 149,897 741,914 561,361 396,027 201,524 721,010 -55.49%
-
Net Worth 461,520 461,520 455,722 452,580 452,358 447,204 442,200 2.89%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 461,520 461,520 455,722 452,580 452,358 447,204 442,200 2.89%
NOSH 501,652 501,652 501,652 497,522 497,167 496,913 496,886 0.63%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.00% 1.38% 1.65% 1.51% 1.47% 1.02% 4.03% -
ROE 0.60% 0.52% 2.94% 2.24% 1.57% 0.69% 7.17% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 43.15 30.30 150.63 114.60 80.85 40.97 151.21 -56.68%
EPS 0.55 0.48 2.69 2.03 1.43 0.63 6.39 -80.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.91 0.91 0.91 0.90 0.89 2.23%
Adjusted Per Share Value based on latest NOSH - 497,522
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 36.59 25.69 127.50 96.33 67.93 34.41 126.98 -56.40%
EPS 0.47 0.40 2.27 1.71 1.20 0.52 5.36 -80.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7801 0.7801 0.7703 0.7649 0.7646 0.7559 0.7474 2.89%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.475 0.565 0.65 0.65 0.705 0.75 0.70 -
P/RPS 1.10 1.86 0.43 0.57 0.87 1.83 0.46 78.91%
P/EPS 86.09 118.54 24.26 31.96 49.30 119.98 10.97 295.40%
EY 1.16 0.84 4.12 3.13 2.03 0.83 9.12 -74.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.71 0.71 0.77 0.83 0.79 -24.35%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 26/06/20 21/02/20 21/11/19 23/08/19 27/05/19 22/02/19 -
Price 0.87 0.47 0.60 0.68 0.69 0.74 0.71 -
P/RPS 2.02 1.55 0.40 0.59 0.85 1.81 0.47 164.57%
P/EPS 157.67 98.61 22.39 33.43 48.26 118.38 11.12 486.76%
EY 0.63 1.01 4.47 2.99 2.07 0.84 8.99 -83.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.51 0.66 0.75 0.76 0.82 0.80 12.15%

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