[MGB] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 105.45%
YoY- 253.66%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 49,423 43,312 37,026 23,177 14,290 11,108 8,459 224.74%
PBT 7,293 7,791 7,078 10,693 5,737 3,008 1,156 241.81%
Tax 3,097 3,097 3,097 -1,037 -1,037 -1,037 -1,037 -
NP 10,390 10,888 10,175 9,656 4,700 1,971 119 1873.46%
-
NP to SH 10,391 10,888 10,175 9,656 4,700 1,971 119 1873.58%
-
Tax Rate -42.47% -39.75% -43.76% 9.70% 18.08% 34.47% 89.71% -
Total Cost 39,033 32,424 26,851 13,521 9,590 9,137 8,340 180.06%
-
Net Worth 31,718 31,396 30,492 23,363 20,508 20,177 40,371 -14.86%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 31,718 31,396 30,492 23,363 20,508 20,177 40,371 -14.86%
NOSH 90,625 89,702 89,685 89,860 89,166 87,727 89,713 0.67%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 21.02% 25.14% 27.48% 41.66% 32.89% 17.74% 1.41% -
ROE 32.76% 34.68% 33.37% 41.33% 22.92% 9.77% 0.29% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 54.54 48.28 41.28 25.79 16.03 12.66 9.43 222.55%
EPS 11.47 12.14 11.35 10.75 5.27 2.25 0.13 1887.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.34 0.26 0.23 0.23 0.45 -15.43%
Adjusted Per Share Value based on latest NOSH - 89,860
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.35 7.32 6.26 3.92 2.42 1.88 1.43 224.61%
EPS 1.76 1.84 1.72 1.63 0.79 0.33 0.02 1883.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0531 0.0515 0.0395 0.0347 0.0341 0.0682 -14.84%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.60 0.61 0.45 0.33 0.395 0.39 0.44 -
P/RPS 1.10 1.26 1.09 1.28 2.46 3.08 4.67 -61.89%
P/EPS 5.23 5.03 3.97 3.07 7.49 17.36 331.72 -93.72%
EY 19.11 19.90 25.21 32.56 13.34 5.76 0.30 1499.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.74 1.32 1.27 1.72 1.70 0.98 44.98%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 27/05/16 25/02/16 18/11/15 24/08/15 29/05/15 27/02/15 -
Price 0.62 0.60 0.48 0.355 0.325 0.425 0.37 -
P/RPS 1.14 1.24 1.16 1.38 2.03 3.36 3.92 -56.13%
P/EPS 5.41 4.94 4.23 3.30 6.17 18.92 278.94 -92.79%
EY 18.49 20.23 23.64 30.27 16.22 5.29 0.36 1285.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.71 1.41 1.37 1.41 1.85 0.82 67.10%

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