[MGB] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -27.61%
YoY- -23.02%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 181,574 165,219 64,480 152,001 184,378 168,038 198,317 -5.68%
PBT 8,349 7,799 1,607 4,940 5,406 3,572 6,614 16.71%
Tax -2,567 -2,156 -1,551 -2,836 -1,581 -868 -2,800 -5.60%
NP 5,782 5,643 56 2,104 3,825 2,704 3,814 31.80%
-
NP to SH 5,628 5,555 377 2,391 3,303 3,008 4,002 25.39%
-
Tax Rate 30.75% 27.64% 96.52% 57.41% 29.25% 24.30% 42.33% -
Total Cost 175,792 159,576 64,424 149,897 180,553 165,334 194,503 -6.49%
-
Net Worth 471,553 466,536 461,520 461,520 455,722 452,580 452,358 2.79%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 471,553 466,536 461,520 461,520 455,722 452,580 452,358 2.79%
NOSH 501,652 501,652 501,652 501,652 501,652 497,522 497,167 0.59%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.18% 3.42% 0.09% 1.38% 2.07% 1.61% 1.92% -
ROE 1.19% 1.19% 0.08% 0.52% 0.72% 0.66% 0.88% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 36.20 32.93 12.85 30.30 36.82 33.79 39.90 -6.25%
EPS 1.12 1.11 0.08 0.48 0.66 0.60 0.81 23.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.92 0.91 0.91 0.91 2.17%
Adjusted Per Share Value based on latest NOSH - 501,652
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 30.69 27.93 10.90 25.69 31.16 28.40 33.52 -5.68%
EPS 0.95 0.94 0.06 0.40 0.56 0.51 0.68 24.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.797 0.7885 0.7801 0.7801 0.7703 0.7649 0.7646 2.79%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.60 0.79 0.475 0.565 0.65 0.65 0.705 -
P/RPS 1.66 2.40 3.70 1.86 1.77 1.92 1.77 -4.16%
P/EPS 53.48 71.34 632.06 118.54 98.55 107.47 87.57 -27.91%
EY 1.87 1.40 0.16 0.84 1.01 0.93 1.14 38.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.85 0.52 0.61 0.71 0.71 0.77 -11.54%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 24/11/20 25/08/20 26/06/20 21/02/20 21/11/19 23/08/19 -
Price 0.89 0.64 0.87 0.47 0.60 0.68 0.69 -
P/RPS 2.46 1.94 6.77 1.55 1.63 2.01 1.73 26.31%
P/EPS 79.33 57.80 1,157.66 98.61 90.97 112.43 85.71 -5.00%
EY 1.26 1.73 0.09 1.01 1.10 0.89 1.17 5.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.69 0.95 0.51 0.66 0.75 0.76 15.96%

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