[MGB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 43.6%
YoY- -454.41%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 44,652 19,858 8,198 13,730 18,144 45,934 8,756 31.16%
PBT 2,100 1,670 -7,494 -2,892 816 494 -4,026 -
Tax 0 0 0 0 0 0 0 -
NP 2,100 1,670 -7,494 -2,892 816 494 -4,026 -
-
NP to SH 2,102 1,670 -7,494 -2,892 816 494 -4,026 -
-
Tax Rate 0.00% 0.00% - - 0.00% 0.00% - -
Total Cost 42,552 18,188 15,692 16,622 17,328 45,440 12,782 22.17%
-
Net Worth 31,440 20,650 -18,539 -13,678 -9,714 -10,867 2,931 48.45%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 31,440 20,650 -18,539 -13,678 -9,714 -10,867 2,931 48.45%
NOSH 89,829 89,784 97,578 97,702 97,142 98,800 97,718 -1.39%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.70% 8.41% -91.41% -21.06% 4.50% 1.08% -45.98% -
ROE 6.69% 8.09% 0.00% 0.00% 0.00% 0.00% -137.33% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.71 22.12 8.40 14.05 18.68 46.49 8.96 33.01%
EPS 2.34 1.86 -7.68 -2.96 0.84 0.50 -4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.23 -0.19 -0.14 -0.10 -0.11 0.03 50.54%
Adjusted Per Share Value based on latest NOSH - 97,647
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.55 3.36 1.39 2.32 3.07 7.76 1.48 31.17%
EPS 0.36 0.28 -1.27 -0.49 0.14 0.08 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.0349 -0.0313 -0.0231 -0.0164 -0.0184 0.005 48.20%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.60 0.395 0.02 0.02 0.02 0.07 0.12 -
P/RPS 1.21 1.79 0.24 0.14 0.11 0.15 1.34 -1.68%
P/EPS 25.64 21.24 -0.26 -0.68 2.38 14.00 -2.91 -
EY 3.90 4.71 -384.00 -148.00 42.00 7.14 -34.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.72 0.00 0.00 0.00 0.00 4.00 -13.19%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 24/08/15 27/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.62 0.325 0.10 0.02 0.02 0.04 0.09 -
P/RPS 1.25 1.47 1.19 0.14 0.11 0.09 1.00 3.78%
P/EPS 26.50 17.47 -1.30 -0.68 2.38 8.00 -2.18 -
EY 3.77 5.72 -76.80 -148.00 42.00 12.50 -45.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.41 0.00 0.00 0.00 0.00 3.00 -8.41%

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