[MGB] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 1373.47%
YoY- 84.67%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 126,504 167,588 181,574 165,219 64,480 152,001 184,378 -22.22%
PBT 6,800 13,678 8,349 7,799 1,607 4,940 5,406 16.54%
Tax -2,763 -3,552 -2,567 -2,156 -1,551 -2,836 -1,581 45.13%
NP 4,037 10,126 5,782 5,643 56 2,104 3,825 3.66%
-
NP to SH 4,315 10,089 5,628 5,555 377 2,391 3,303 19.52%
-
Tax Rate 40.63% 25.97% 30.75% 27.64% 96.52% 57.41% 29.25% -
Total Cost 122,467 157,462 175,792 159,576 64,424 149,897 180,553 -22.81%
-
Net Worth 486,603 481,586 471,553 466,536 461,520 461,520 455,722 4.47%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 486,603 481,586 471,553 466,536 461,520 461,520 455,722 4.47%
NOSH 501,652 501,652 501,652 501,652 501,652 501,652 501,652 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.19% 6.04% 3.18% 3.42% 0.09% 1.38% 2.07% -
ROE 0.89% 2.09% 1.19% 1.19% 0.08% 0.52% 0.72% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 25.22 33.41 36.20 32.93 12.85 30.30 36.82 -22.31%
EPS 0.86 2.01 1.12 1.11 0.08 0.48 0.66 19.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.94 0.93 0.92 0.92 0.91 4.35%
Adjusted Per Share Value based on latest NOSH - 501,652
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 21.38 28.33 30.69 27.93 10.90 25.69 31.16 -22.22%
EPS 0.73 1.71 0.95 0.94 0.06 0.40 0.56 19.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8224 0.814 0.797 0.7885 0.7801 0.7801 0.7703 4.46%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.87 0.995 0.60 0.79 0.475 0.565 0.65 -
P/RPS 3.45 2.98 1.66 2.40 3.70 1.86 1.77 56.10%
P/EPS 101.14 49.47 53.48 71.34 632.06 118.54 98.55 1.74%
EY 0.99 2.02 1.87 1.40 0.16 0.84 1.01 -1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 0.64 0.85 0.52 0.61 0.71 17.14%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 18/05/21 23/02/21 24/11/20 25/08/20 26/06/20 21/02/20 -
Price 0.83 0.965 0.89 0.64 0.87 0.47 0.60 -
P/RPS 3.29 2.89 2.46 1.94 6.77 1.55 1.63 59.78%
P/EPS 96.49 47.98 79.33 57.80 1,157.66 98.61 90.97 4.00%
EY 1.04 2.08 1.26 1.73 0.09 1.01 1.10 -3.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 0.95 0.69 0.95 0.51 0.66 19.31%

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