[MGB] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -13.87%
YoY- -0.36%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 8,459 7,311 7,153 10,098 9,920 22,322 23,141 -48.78%
PBT 1,156 -6,183 -4,915 -2,994 -2,617 -4,134 -3,339 -
Tax -1,037 -101 -101 -101 -101 0 0 -
NP 119 -6,284 -5,016 -3,095 -2,718 -4,134 -3,339 -
-
NP to SH 119 -6,284 -5,016 -3,095 -2,718 -4,134 -3,339 -
-
Tax Rate 89.71% - - - - - - -
Total Cost 8,340 13,595 12,169 13,193 12,638 26,456 26,480 -53.61%
-
Net Worth 40,371 -13,322 -18,529 -16,589 -14,580 -15,608 -13,670 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 40,371 -13,322 -18,529 -16,589 -14,580 -15,608 -13,670 -
NOSH 89,713 18,249 97,523 97,588 97,200 97,555 97,647 -5.47%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.41% -85.95% -70.12% -30.65% -27.40% -18.52% -14.43% -
ROE 0.29% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.43 40.06 7.33 10.35 10.21 22.88 23.70 -45.81%
EPS 0.13 -34.43 -5.14 -3.17 -2.80 -4.24 -3.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 -0.73 -0.19 -0.17 -0.15 -0.16 -0.14 -
Adjusted Per Share Value based on latest NOSH - 97,588
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.43 1.24 1.21 1.71 1.68 3.77 3.91 -48.76%
EPS 0.02 -1.06 -0.85 -0.52 -0.46 -0.70 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0682 -0.0225 -0.0313 -0.028 -0.0246 -0.0264 -0.0231 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.44 0.10 0.02 0.02 0.02 0.02 0.02 -
P/RPS 4.67 0.25 0.27 0.19 0.20 0.09 0.08 1393.71%
P/EPS 331.72 -0.29 -0.39 -0.63 -0.72 -0.47 -0.58 -
EY 0.30 -344.33 -257.17 -158.57 -139.81 -211.88 -170.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.37 0.375 0.10 0.02 0.02 0.02 0.02 -
P/RPS 3.92 0.94 1.36 0.19 0.20 0.09 0.08 1229.59%
P/EPS 278.94 -1.09 -1.94 -0.63 -0.72 -0.47 -0.58 -
EY 0.36 -91.82 -51.43 -158.57 -139.81 -211.88 -170.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.00 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