[MGB] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -96.86%
YoY- -96.8%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 566,262 390,552 231,866 92,532 48,188 49,423 43,312 454.10%
PBT 35,058 26,214 12,788 2,155 7,761 7,293 7,791 172.31%
Tax -9,376 -8,645 -5,090 -1,831 2,634 3,097 3,097 -
NP 25,682 17,569 7,698 324 10,395 10,390 10,888 77.10%
-
NP to SH 25,633 17,566 7,700 326 10,397 10,391 10,888 76.87%
-
Tax Rate 26.74% 32.98% 39.80% 84.97% -33.94% -42.47% -39.75% -
Total Cost 540,580 372,983 224,168 92,208 37,793 39,033 32,424 551.50%
-
Net Worth 390,156 359,369 342,339 333,762 37,683 31,718 31,396 435.68%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 390,156 359,369 342,339 333,762 37,683 31,718 31,396 435.68%
NOSH 386,293 366,703 366,586 355,066 89,722 90,625 89,702 164.45%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.54% 4.50% 3.32% 0.35% 21.57% 21.02% 25.14% -
ROE 6.57% 4.89% 2.25% 0.10% 27.59% 32.76% 34.68% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 146.59 106.50 64.34 26.06 53.71 54.54 48.28 109.53%
EPS 6.64 4.79 2.14 0.09 11.59 11.47 12.14 -33.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.98 0.95 0.94 0.42 0.35 0.35 102.56%
Adjusted Per Share Value based on latest NOSH - 355,066
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 95.71 66.01 39.19 15.64 8.14 8.35 7.32 454.13%
EPS 4.33 2.97 1.30 0.06 1.76 1.76 1.84 76.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6594 0.6074 0.5786 0.5641 0.0637 0.0536 0.0531 435.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.27 1.11 1.01 0.835 0.78 0.60 0.61 -
P/RPS 0.87 1.04 1.57 3.20 1.45 1.10 1.26 -21.86%
P/EPS 19.14 23.17 47.27 909.45 6.73 5.23 5.03 143.53%
EY 5.22 4.32 2.12 0.11 14.86 19.11 19.90 -58.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.13 1.06 0.89 1.86 1.71 1.74 -19.34%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 28/08/17 22/05/17 27/02/17 24/11/16 19/08/16 27/05/16 -
Price 1.65 1.27 1.19 0.915 0.80 0.62 0.60 -
P/RPS 1.13 1.19 1.85 3.51 1.49 1.14 1.24 -5.99%
P/EPS 24.87 26.51 55.69 996.58 6.90 5.41 4.94 193.45%
EY 4.02 3.77 1.80 0.10 14.48 18.49 20.23 -65.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.30 1.25 0.97 1.90 1.77 1.71 -3.14%

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