[MGB] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 35.96%
YoY- -54.2%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 92,533 37,026 8,460 9,921 22,348 34,731 7,565 51.73%
PBT 2,154 7,077 1,154 -2,633 -1,773 174 -10,990 -
Tax -1,831 3,097 -1,038 -101 0 0 -265 37.96%
NP 323 10,174 116 -2,734 -1,773 174 -11,255 -
-
NP to SH 325 10,174 116 -2,734 -1,773 174 -11,255 -
-
Tax Rate 85.00% -43.76% 89.95% - - 0.00% - -
Total Cost 92,210 26,852 8,344 12,655 24,121 34,557 18,820 30.29%
-
Net Worth 339,444 30,477 40,153 -14,602 -12,649 -11,000 -10,722 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 339,444 30,477 40,153 -14,602 -12,649 -11,000 -10,722 -
NOSH 361,111 89,638 89,230 97,347 97,307 100,000 97,474 24.36%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.35% 27.48% 1.37% -27.56% -7.93% 0.50% -148.78% -
ROE 0.10% 33.38% 0.29% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.62 41.31 9.48 10.19 22.97 34.73 7.76 22.00%
EPS 0.31 11.35 0.13 -2.80 -1.82 0.18 -11.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.34 0.45 -0.15 -0.13 -0.11 -0.11 -
Adjusted Per Share Value based on latest NOSH - 97,200
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.64 6.26 1.43 1.68 3.78 5.87 1.28 51.70%
EPS 0.05 1.72 0.02 -0.46 -0.30 0.03 -1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5737 0.0515 0.0679 -0.0247 -0.0214 -0.0186 -0.0181 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.835 0.45 0.44 0.02 0.02 0.08 0.08 -
P/RPS 3.26 1.09 4.64 0.20 0.09 0.23 1.03 21.14%
P/EPS 927.78 3.96 338.46 -0.71 -1.10 45.98 -0.69 -
EY 0.11 25.22 0.30 -140.42 -91.10 2.18 -144.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.32 0.98 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.915 0.48 0.37 0.02 0.02 0.06 0.09 -
P/RPS 3.57 1.16 3.90 0.20 0.09 0.17 1.16 20.58%
P/EPS 1,016.67 4.23 284.62 -0.71 -1.10 34.48 -0.78 -
EY 0.10 23.65 0.35 -140.42 -91.10 2.90 -128.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.41 0.82 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