[MGB] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -4.56%
YoY- 121.09%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 231,866 92,532 48,188 49,423 43,312 37,026 23,177 363.63%
PBT 12,788 2,155 7,761 7,293 7,791 7,078 10,693 12.65%
Tax -5,090 -1,831 2,634 3,097 3,097 3,097 -1,037 188.53%
NP 7,698 324 10,395 10,390 10,888 10,175 9,656 -14.01%
-
NP to SH 7,700 326 10,397 10,391 10,888 10,175 9,656 -13.99%
-
Tax Rate 39.80% 84.97% -33.94% -42.47% -39.75% -43.76% 9.70% -
Total Cost 224,168 92,208 37,793 39,033 32,424 26,851 13,521 549.08%
-
Net Worth 342,339 333,762 37,683 31,718 31,396 30,492 23,363 497.82%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 342,339 333,762 37,683 31,718 31,396 30,492 23,363 497.82%
NOSH 366,586 355,066 89,722 90,625 89,702 89,685 89,860 155.09%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.32% 0.35% 21.57% 21.02% 25.14% 27.48% 41.66% -
ROE 2.25% 0.10% 27.59% 32.76% 34.68% 33.37% 41.33% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 64.34 26.06 53.71 54.54 48.28 41.28 25.79 83.84%
EPS 2.14 0.09 11.59 11.47 12.14 11.35 10.75 -65.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.42 0.35 0.35 0.34 0.26 137.04%
Adjusted Per Share Value based on latest NOSH - 90,625
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 39.19 15.64 8.14 8.35 7.32 6.26 3.92 363.43%
EPS 1.30 0.06 1.76 1.76 1.84 1.72 1.63 -13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5786 0.5641 0.0637 0.0536 0.0531 0.0515 0.0395 497.69%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.01 0.835 0.78 0.60 0.61 0.45 0.33 -
P/RPS 1.57 3.20 1.45 1.10 1.26 1.09 1.28 14.57%
P/EPS 47.27 909.45 6.73 5.23 5.03 3.97 3.07 517.88%
EY 2.12 0.11 14.86 19.11 19.90 25.21 32.56 -83.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.89 1.86 1.71 1.74 1.32 1.27 -11.34%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 27/02/17 24/11/16 19/08/16 27/05/16 25/02/16 18/11/15 -
Price 1.19 0.915 0.80 0.62 0.60 0.48 0.355 -
P/RPS 1.85 3.51 1.49 1.14 1.24 1.16 1.38 21.55%
P/EPS 55.69 996.58 6.90 5.41 4.94 4.23 3.30 556.79%
EY 1.80 0.10 14.48 18.49 20.23 23.64 30.27 -84.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.97 1.90 1.77 1.71 1.41 1.37 -5.92%

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