[MGB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 116.32%
YoY- 122.28%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 738,656 640,692 44,652 19,858 8,198 13,730 18,144 85.42%
PBT 56,894 50,218 2,100 1,670 -7,494 -2,892 816 102.80%
Tax -16,510 -13,628 0 0 0 0 0 -
NP 40,384 36,590 2,100 1,670 -7,494 -2,892 816 91.55%
-
NP to SH 40,420 36,582 2,102 1,670 -7,494 -2,892 816 91.58%
-
Tax Rate 29.02% 27.14% 0.00% 0.00% - - 0.00% -
Total Cost 698,272 604,102 42,552 18,188 15,692 16,622 17,328 85.10%
-
Net Worth 432,047 356,365 31,440 20,650 -18,539 -13,678 -9,714 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 432,047 356,365 31,440 20,650 -18,539 -13,678 -9,714 -
NOSH 496,804 363,638 89,829 89,784 97,578 97,702 97,142 31.24%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.47% 5.71% 4.70% 8.41% -91.41% -21.06% 4.50% -
ROE 9.36% 10.27% 6.69% 8.09% 0.00% 0.00% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 148.74 176.19 49.71 22.12 8.40 14.05 18.68 41.28%
EPS 8.16 10.06 2.34 1.86 -7.68 -2.96 0.84 46.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.98 0.35 0.23 -0.19 -0.14 -0.10 -
Adjusted Per Share Value based on latest NOSH - 89,166
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 124.85 108.29 7.55 3.36 1.39 2.32 3.07 85.38%
EPS 6.83 6.18 0.36 0.28 -1.27 -0.49 0.14 91.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7302 0.6023 0.0531 0.0349 -0.0313 -0.0231 -0.0164 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.93 1.11 0.60 0.395 0.02 0.02 0.02 -
P/RPS 0.63 0.63 1.21 1.79 0.24 0.14 0.11 33.74%
P/EPS 11.43 11.03 25.64 21.24 -0.26 -0.68 2.38 29.87%
EY 8.75 9.06 3.90 4.71 -384.00 -148.00 42.00 -22.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.13 1.71 1.72 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 28/08/17 19/08/16 24/08/15 27/08/14 30/08/13 30/08/12 -
Price 0.93 1.27 0.62 0.325 0.10 0.02 0.02 -
P/RPS 0.63 0.72 1.25 1.47 1.19 0.14 0.11 33.74%
P/EPS 11.43 12.62 26.50 17.47 -1.30 -0.68 2.38 29.87%
EY 8.75 7.92 3.77 5.72 -76.80 -148.00 42.00 -22.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.30 1.77 1.41 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