[MGB] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 633.33%
YoY- 184.17%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 17,764 7,168 6,456 21,404 57,044 7,736 14,464 3.48%
PBT 772 -6,636 -5,128 1,276 -1,516 -4,196 -9,140 -
Tax 0 0 0 0 0 0 0 -
NP 772 -6,636 -5,128 1,276 -1,516 -4,196 -9,140 -
-
NP to SH 772 -6,636 -5,128 1,276 -1,516 -4,196 -9,140 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost 16,992 13,804 11,584 20,128 58,560 11,932 23,604 -5.32%
-
Net Worth 20,177 -16,589 -13,700 -10,633 -10,689 3,885 40,036 -10.78%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 20,177 -16,589 -13,700 -10,633 -10,689 3,885 40,036 -10.78%
NOSH 87,727 97,588 97,862 96,666 97,179 97,129 97,649 -1.76%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.35% -92.58% -79.43% 5.96% -2.66% -54.24% -63.19% -
ROE 3.83% 0.00% 0.00% 0.00% 0.00% -108.00% -22.83% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 20.25 7.35 6.60 22.14 58.70 7.96 14.81 5.35%
EPS 0.88 -6.80 -5.24 1.32 -1.56 -4.32 -9.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 -0.17 -0.14 -0.11 -0.11 0.04 0.41 -9.18%
Adjusted Per Share Value based on latest NOSH - 96,666
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.00 1.21 1.09 3.62 9.64 1.31 2.44 3.50%
EPS 0.13 -1.12 -0.87 0.22 -0.26 -0.71 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 -0.028 -0.0232 -0.018 -0.0181 0.0066 0.0677 -10.79%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.39 0.02 0.02 0.06 0.075 0.11 0.11 -
P/RPS 1.93 0.27 0.30 0.27 0.13 1.38 0.74 17.31%
P/EPS 44.32 -0.29 -0.38 4.55 -4.81 -2.55 -1.18 -
EY 2.26 -340.00 -262.00 22.00 -20.80 -39.27 -85.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.00 0.00 0.00 0.00 2.75 0.27 35.86%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 30/05/13 30/05/12 31/05/11 27/05/10 28/05/09 -
Price 0.425 0.02 0.02 0.02 0.08 0.09 0.08 -
P/RPS 2.10 0.27 0.30 0.09 0.14 1.13 0.54 25.38%
P/EPS 48.30 -0.29 -0.38 1.52 -5.13 -2.08 -0.85 -
EY 2.07 -340.00 -262.00 66.00 -19.50 -48.00 -117.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.00 0.00 0.00 0.00 2.25 0.20 44.86%

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