[MGB] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1556.3%
YoY- 163.68%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 37,026 23,177 14,290 11,108 8,459 7,311 7,153 198.34%
PBT 7,078 10,693 5,737 3,008 1,156 -6,183 -4,915 -
Tax 3,097 -1,037 -1,037 -1,037 -1,037 -101 -101 -
NP 10,175 9,656 4,700 1,971 119 -6,284 -5,016 -
-
NP to SH 10,175 9,656 4,700 1,971 119 -6,284 -5,016 -
-
Tax Rate -43.76% 9.70% 18.08% 34.47% 89.71% - - -
Total Cost 26,851 13,521 9,590 9,137 8,340 13,595 12,169 69.24%
-
Net Worth 30,492 23,363 20,508 20,177 40,371 -13,322 -18,529 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 30,492 23,363 20,508 20,177 40,371 -13,322 -18,529 -
NOSH 89,685 89,860 89,166 87,727 89,713 18,249 97,523 -5.41%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 27.48% 41.66% 32.89% 17.74% 1.41% -85.95% -70.12% -
ROE 33.37% 41.33% 22.92% 9.77% 0.29% 0.00% 0.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 41.28 25.79 16.03 12.66 9.43 40.06 7.33 215.54%
EPS 11.35 10.75 5.27 2.25 0.13 -34.43 -5.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.26 0.23 0.23 0.45 -0.73 -0.19 -
Adjusted Per Share Value based on latest NOSH - 87,727
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.26 3.92 2.42 1.88 1.43 1.24 1.21 198.23%
EPS 1.72 1.63 0.79 0.33 0.02 -1.06 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0395 0.0347 0.0341 0.0682 -0.0225 -0.0313 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.45 0.33 0.395 0.39 0.44 0.10 0.02 -
P/RPS 1.09 1.28 2.46 3.08 4.67 0.25 0.27 152.89%
P/EPS 3.97 3.07 7.49 17.36 331.72 -0.29 -0.39 -
EY 25.21 32.56 13.34 5.76 0.30 -344.33 -257.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.27 1.72 1.70 0.98 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 24/08/15 29/05/15 27/02/15 28/11/14 27/08/14 -
Price 0.48 0.355 0.325 0.425 0.37 0.375 0.10 -
P/RPS 1.16 1.38 2.03 3.36 3.92 0.94 1.36 -10.03%
P/EPS 4.23 3.30 6.17 18.92 278.94 -1.09 -1.94 -
EY 23.64 30.27 16.22 5.29 0.36 -91.82 -51.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.37 1.41 1.85 0.82 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