[MGB] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -142.72%
YoY- -29.41%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 600,244 42,908 17,764 7,168 6,456 21,404 57,044 47.97%
PBT 46,156 3,624 772 -6,636 -5,128 1,276 -1,516 -
Tax -13,036 0 0 0 0 0 0 -
NP 33,120 3,624 772 -6,636 -5,128 1,276 -1,516 -
-
NP to SH 33,120 3,624 772 -6,636 -5,128 1,276 -1,516 -
-
Tax Rate 28.24% 0.00% 0.00% - - 0.00% - -
Total Cost 567,124 39,284 16,992 13,804 11,584 20,128 58,560 45.94%
-
Net Worth 342,339 31,396 20,177 -16,589 -13,700 -10,633 -10,689 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 342,339 31,396 20,177 -16,589 -13,700 -10,633 -10,689 -
NOSH 366,586 89,702 87,727 97,588 97,862 96,666 97,179 24.74%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.52% 8.45% 4.35% -92.58% -79.43% 5.96% -2.66% -
ROE 9.67% 11.54% 3.83% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 166.57 47.83 20.25 7.35 6.60 22.14 58.70 18.96%
EPS 9.20 4.04 0.88 -6.80 -5.24 1.32 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.35 0.23 -0.17 -0.14 -0.11 -0.11 -
Adjusted Per Share Value based on latest NOSH - 97,588
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 101.45 7.25 3.00 1.21 1.09 3.62 9.64 47.98%
EPS 5.60 0.61 0.13 -1.12 -0.87 0.22 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5786 0.0531 0.0341 -0.028 -0.0232 -0.018 -0.0181 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.01 0.61 0.39 0.02 0.02 0.06 0.075 -
P/RPS 0.61 1.28 1.93 0.27 0.30 0.27 0.13 29.35%
P/EPS 10.99 15.10 44.32 -0.29 -0.38 4.55 -4.81 -
EY 9.10 6.62 2.26 -340.00 -262.00 22.00 -20.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.74 1.70 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 27/05/16 29/05/15 30/05/14 30/05/13 30/05/12 31/05/11 -
Price 1.19 0.60 0.425 0.02 0.02 0.02 0.08 -
P/RPS 0.71 1.25 2.10 0.27 0.30 0.09 0.14 31.04%
P/EPS 12.95 14.85 48.30 -0.29 -0.38 1.52 -5.13 -
EY 7.72 6.73 2.07 -340.00 -262.00 66.00 -19.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.71 1.85 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