[MGB] YoY Annual (Unaudited) Result on 31-Dec-2014 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
YoY- 104.24%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 692,495 92,533 37,026 8,460 9,921 22,348 34,731 64.59%
PBT 50,095 2,154 7,077 1,154 -2,633 -1,773 174 156.74%
Tax -15,636 -1,831 3,097 -1,038 -101 0 0 -
NP 34,459 323 10,174 116 -2,734 -1,773 174 141.23%
-
NP to SH 34,251 325 10,174 116 -2,734 -1,773 174 140.99%
-
Tax Rate 31.21% 85.00% -43.76% 89.95% - - 0.00% -
Total Cost 658,036 92,210 26,852 8,344 12,655 24,121 34,557 63.33%
-
Net Worth 338,749 339,444 30,477 40,153 -14,602 -12,649 -11,000 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 338,749 339,444 30,477 40,153 -14,602 -12,649 -11,000 -
NOSH 491,845 361,111 89,638 89,230 97,347 97,307 100,000 30.37%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.98% 0.35% 27.48% 1.37% -27.56% -7.93% 0.50% -
ROE 10.11% 0.10% 33.38% 0.29% 0.00% 0.00% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 169.67 25.62 41.31 9.48 10.19 22.97 34.73 30.23%
EPS 9.00 0.31 11.35 0.13 -2.80 -1.82 0.18 91.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.94 0.34 0.45 -0.15 -0.13 -0.11 -
Adjusted Per Share Value based on latest NOSH - 89,713
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 117.04 15.64 6.26 1.43 1.68 3.78 5.87 64.59%
EPS 5.79 0.05 1.72 0.02 -0.46 -0.30 0.03 140.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5725 0.5737 0.0515 0.0679 -0.0247 -0.0214 -0.0186 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.77 0.835 0.45 0.44 0.02 0.02 0.08 -
P/RPS 1.04 3.26 1.09 4.64 0.20 0.09 0.23 28.56%
P/EPS 21.09 927.78 3.96 338.46 -0.71 -1.10 45.98 -12.17%
EY 4.74 0.11 25.22 0.30 -140.42 -91.10 2.18 13.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.89 1.32 0.98 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 1.70 0.915 0.48 0.37 0.02 0.02 0.06 -
P/RPS 1.00 3.57 1.16 3.90 0.20 0.09 0.17 34.32%
P/EPS 20.26 1,016.67 4.23 284.62 -0.71 -1.10 34.48 -8.47%
EY 4.94 0.10 23.65 0.35 -140.42 -91.10 2.90 9.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 0.97 1.41 0.82 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