[MGB] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 565.52%
YoY- 111.63%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 676,280 600,244 42,908 17,764 7,168 6,456 21,404 77.75%
PBT 58,340 46,156 3,624 772 -6,636 -5,128 1,276 89.04%
Tax -17,596 -13,036 0 0 0 0 0 -
NP 40,744 33,120 3,624 772 -6,636 -5,128 1,276 78.06%
-
NP to SH 40,748 33,120 3,624 772 -6,636 -5,128 1,276 78.07%
-
Tax Rate 30.16% 28.24% 0.00% 0.00% - - 0.00% -
Total Cost 635,536 567,124 39,284 16,992 13,804 11,584 20,128 77.73%
-
Net Worth 419,806 342,339 31,396 20,177 -16,589 -13,700 -10,633 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 419,806 342,339 31,396 20,177 -16,589 -13,700 -10,633 -
NOSH 495,449 366,586 89,702 87,727 97,588 97,862 96,666 31.29%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.02% 5.52% 8.45% 4.35% -92.58% -79.43% 5.96% -
ROE 9.71% 9.67% 11.54% 3.83% 0.00% 0.00% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 136.93 166.57 47.83 20.25 7.35 6.60 22.14 35.46%
EPS 8.24 9.20 4.04 0.88 -6.80 -5.24 1.32 35.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.95 0.35 0.23 -0.17 -0.14 -0.11 -
Adjusted Per Share Value based on latest NOSH - 87,727
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 114.30 101.45 7.25 3.00 1.21 1.09 3.62 77.73%
EPS 6.89 5.60 0.61 0.13 -1.12 -0.87 0.22 77.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7095 0.5786 0.0531 0.0341 -0.028 -0.0232 -0.018 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.24 1.01 0.61 0.39 0.02 0.02 0.06 -
P/RPS 0.91 0.61 1.28 1.93 0.27 0.30 0.27 22.43%
P/EPS 15.03 10.99 15.10 44.32 -0.29 -0.38 4.55 22.02%
EY 6.65 9.10 6.62 2.26 -340.00 -262.00 22.00 -18.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.06 1.74 1.70 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 22/05/17 27/05/16 29/05/15 30/05/14 30/05/13 30/05/12 -
Price 1.20 1.19 0.60 0.425 0.02 0.02 0.02 -
P/RPS 0.88 0.71 1.25 2.10 0.27 0.30 0.09 46.20%
P/EPS 14.54 12.95 14.85 48.30 -0.29 -0.38 1.52 45.67%
EY 6.88 7.72 6.73 2.07 -340.00 -262.00 66.00 -31.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.25 1.71 1.85 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