[MGB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -47.63%
YoY- -479.02%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 42,494 27,612 7,989 11,468 15,501 35,873 9,464 28.41%
PBT 4,601 3,688 -9,029 -4,269 -737 3,221 -4,478 -
Tax -617 0 0 0 0 0 0 -
NP 3,984 3,688 -9,029 -4,269 -737 3,221 -4,478 -
-
NP to SH 3,984 3,688 -9,029 -4,269 -737 3,221 -4,478 -
-
Tax Rate 13.41% 0.00% - - - 0.00% - -
Total Cost 38,510 23,924 17,018 15,737 16,238 32,652 13,942 18.43%
-
Net Worth 37,573 23,273 -13,321 -15,572 -10,671 -8,767 1,947 63.70%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 37,573 23,273 -13,321 -15,572 -10,671 -8,767 1,947 63.70%
NOSH 89,461 89,514 18,248 97,325 97,017 97,419 97,362 -1.39%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.38% 13.36% -113.02% -37.23% -4.76% 8.98% -47.32% -
ROE 10.60% 15.85% 0.00% 0.00% 0.00% 0.00% -230.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 47.50 30.85 43.78 11.78 15.98 36.82 9.72 30.23%
EPS 4.45 4.12 -49.48 -4.39 -0.76 3.31 -4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.26 -0.73 -0.16 -0.11 -0.09 0.02 66.02%
Adjusted Per Share Value based on latest NOSH - 97,555
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.18 4.67 1.35 1.94 2.62 6.06 1.60 28.40%
EPS 0.67 0.62 -1.53 -0.72 -0.12 0.54 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0635 0.0393 -0.0225 -0.0263 -0.018 -0.0148 0.0033 63.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.78 0.33 0.10 0.02 0.02 0.085 0.10 -
P/RPS 1.64 1.07 0.23 0.17 0.13 0.23 1.03 8.05%
P/EPS 17.51 8.01 -0.20 -0.46 -2.63 2.57 -2.17 -
EY 5.71 12.48 -494.80 -219.33 -38.00 38.90 -46.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.27 0.00 0.00 0.00 0.00 5.00 -15.18%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 18/11/15 28/11/14 29/11/13 29/11/12 25/11/11 30/11/10 -
Price 0.80 0.355 0.375 0.02 0.02 0.07 0.06 -
P/RPS 1.68 1.15 0.86 0.17 0.13 0.19 0.62 18.05%
P/EPS 17.96 8.62 -0.76 -0.46 -2.63 2.12 -1.30 -
EY 5.57 11.61 -131.95 -219.33 -38.00 47.24 -76.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.37 0.00 0.00 0.00 0.00 3.00 -7.32%

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