[MGB] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -25.28%
YoY- -52.01%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 14,290 11,108 8,459 7,311 7,153 10,098 9,920 27.63%
PBT 5,737 3,008 1,156 -6,183 -4,915 -2,994 -2,617 -
Tax -1,037 -1,037 -1,037 -101 -101 -101 -101 374.41%
NP 4,700 1,971 119 -6,284 -5,016 -3,095 -2,718 -
-
NP to SH 4,700 1,971 119 -6,284 -5,016 -3,095 -2,718 -
-
Tax Rate 18.08% 34.47% 89.71% - - - - -
Total Cost 9,590 9,137 8,340 13,595 12,169 13,193 12,638 -16.84%
-
Net Worth 20,508 20,177 40,371 -13,322 -18,529 -16,589 -14,580 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 20,508 20,177 40,371 -13,322 -18,529 -16,589 -14,580 -
NOSH 89,166 87,727 89,713 18,249 97,523 97,588 97,200 -5.60%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 32.89% 17.74% 1.41% -85.95% -70.12% -30.65% -27.40% -
ROE 22.92% 9.77% 0.29% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.03 12.66 9.43 40.06 7.33 10.35 10.21 35.19%
EPS 5.27 2.25 0.13 -34.43 -5.14 -3.17 -2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.45 -0.73 -0.19 -0.17 -0.15 -
Adjusted Per Share Value based on latest NOSH - 18,249
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.42 1.88 1.43 1.24 1.21 1.71 1.68 27.63%
EPS 0.79 0.33 0.02 -1.06 -0.85 -0.52 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0347 0.0341 0.0682 -0.0225 -0.0313 -0.028 -0.0246 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.395 0.39 0.44 0.10 0.02 0.02 0.02 -
P/RPS 2.46 3.08 4.67 0.25 0.27 0.19 0.20 435.30%
P/EPS 7.49 17.36 331.72 -0.29 -0.39 -0.63 -0.72 -
EY 13.34 5.76 0.30 -344.33 -257.17 -158.57 -139.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.70 0.98 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 29/05/15 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 -
Price 0.325 0.425 0.37 0.375 0.10 0.02 0.02 -
P/RPS 2.03 3.36 3.92 0.94 1.36 0.19 0.20 370.78%
P/EPS 6.17 18.92 278.94 -1.09 -1.94 -0.63 -0.72 -
EY 16.22 5.29 0.36 -91.82 -51.43 -158.57 -139.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.85 0.82 0.00 0.00 0.00 0.00 -

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