[MGB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 2447.69%
YoY- 813.91%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 692,495 505,601 320,346 150,061 92,533 31,871 22,326 881.04%
PBT 50,095 36,353 25,109 11,539 2,154 3,451 1,050 1206.20%
Tax -15,636 -8,008 -6,814 -3,259 -1,831 -463 0 -
NP 34,459 28,345 18,295 8,280 323 2,988 1,050 918.54%
-
NP to SH 34,251 28,296 18,291 8,280 325 2,988 1,051 913.81%
-
Tax Rate 31.21% 22.03% 27.14% 28.24% 85.00% 13.42% 0.00% -
Total Cost 658,036 477,256 302,051 141,781 92,210 28,883 21,276 879.17%
-
Net Worth 338,749 375,051 356,365 342,339 339,444 37,573 31,440 385.71%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 338,749 375,051 356,365 342,339 339,444 37,573 31,440 385.71%
NOSH 491,845 371,338 363,638 366,586 361,111 89,461 89,829 209.69%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.98% 5.61% 5.71% 5.52% 0.35% 9.38% 4.70% -
ROE 10.11% 7.54% 5.13% 2.42% 0.10% 7.95% 3.34% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 169.67 136.16 88.09 41.64 25.62 35.63 24.85 258.64%
EPS 9.00 7.62 5.03 2.30 0.31 3.34 1.17 288.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.01 0.98 0.95 0.94 0.42 0.35 77.55%
Adjusted Per Share Value based on latest NOSH - 366,586
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 117.04 85.46 54.14 25.36 15.64 5.39 3.77 881.62%
EPS 5.79 4.78 3.09 1.40 0.05 0.51 0.18 905.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5725 0.6339 0.6023 0.5786 0.5737 0.0635 0.0531 385.92%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.77 1.27 1.11 1.01 0.835 0.78 0.60 -
P/RPS 1.04 0.93 1.26 2.43 3.26 2.19 2.41 -42.80%
P/EPS 21.09 16.67 22.07 43.96 927.78 23.35 51.28 -44.60%
EY 4.74 6.00 4.53 2.27 0.11 4.28 1.95 80.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.26 1.13 1.06 0.89 1.86 1.71 15.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 28/08/17 22/05/17 27/02/17 24/11/16 19/08/16 -
Price 1.70 1.65 1.27 1.19 0.915 0.80 0.62 -
P/RPS 1.00 1.21 1.44 2.86 3.57 2.25 2.49 -45.47%
P/EPS 20.26 21.65 25.25 51.79 1,016.67 23.95 52.99 -47.22%
EY 4.94 4.62 3.96 1.93 0.10 4.17 1.89 89.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.63 1.30 1.25 0.97 1.90 1.77 10.25%

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