[MGB] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -12.93%
YoY- -159.13%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 640,692 44,652 19,858 8,198 13,730 18,144 45,934 55.08%
PBT 50,218 2,100 1,670 -7,494 -2,892 816 494 115.88%
Tax -13,628 0 0 0 0 0 0 -
NP 36,590 2,100 1,670 -7,494 -2,892 816 494 104.79%
-
NP to SH 36,582 2,102 1,670 -7,494 -2,892 816 494 104.78%
-
Tax Rate 27.14% 0.00% 0.00% - - 0.00% 0.00% -
Total Cost 604,102 42,552 18,188 15,692 16,622 17,328 45,440 53.85%
-
Net Worth 356,365 31,440 20,650 -18,539 -13,678 -9,714 -10,867 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 356,365 31,440 20,650 -18,539 -13,678 -9,714 -10,867 -
NOSH 363,638 89,829 89,784 97,578 97,702 97,142 98,800 24.23%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.71% 4.70% 8.41% -91.41% -21.06% 4.50% 1.08% -
ROE 10.27% 6.69% 8.09% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 176.19 49.71 22.12 8.40 14.05 18.68 46.49 24.83%
EPS 10.06 2.34 1.86 -7.68 -2.96 0.84 0.50 64.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.35 0.23 -0.19 -0.14 -0.10 -0.11 -
Adjusted Per Share Value based on latest NOSH - 97,523
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 108.29 7.55 3.36 1.39 2.32 3.07 7.76 55.10%
EPS 6.18 0.36 0.28 -1.27 -0.49 0.14 0.08 106.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6023 0.0531 0.0349 -0.0313 -0.0231 -0.0164 -0.0184 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.11 0.60 0.395 0.02 0.02 0.02 0.07 -
P/RPS 0.63 1.21 1.79 0.24 0.14 0.11 0.15 26.99%
P/EPS 11.03 25.64 21.24 -0.26 -0.68 2.38 14.00 -3.89%
EY 9.06 3.90 4.71 -384.00 -148.00 42.00 7.14 4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.71 1.72 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 19/08/16 24/08/15 27/08/14 30/08/13 30/08/12 29/08/11 -
Price 1.27 0.62 0.325 0.10 0.02 0.02 0.04 -
P/RPS 0.72 1.25 1.47 1.19 0.14 0.11 0.09 41.37%
P/EPS 12.62 26.50 17.47 -1.30 -0.68 2.38 8.00 7.88%
EY 7.92 3.77 5.72 -76.80 -148.00 42.00 12.50 -7.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.77 1.41 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