[MGB] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -64.38%
YoY- 369.43%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 814,408 676,280 600,244 42,908 17,764 7,168 6,456 123.86%
PBT 21,168 58,340 46,156 3,624 772 -6,636 -5,128 -
Tax -12,856 -17,596 -13,036 0 0 0 0 -
NP 8,312 40,744 33,120 3,624 772 -6,636 -5,128 -
-
NP to SH 12,424 40,748 33,120 3,624 772 -6,636 -5,128 -
-
Tax Rate 60.73% 30.16% 28.24% 0.00% 0.00% - - -
Total Cost 806,096 635,536 567,124 39,284 16,992 13,804 11,584 102.74%
-
Net Worth 447,204 419,806 342,339 31,396 20,177 -16,589 -13,700 -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 447,204 419,806 342,339 31,396 20,177 -16,589 -13,700 -
NOSH 496,913 495,449 366,586 89,702 87,727 97,588 97,862 31.08%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.02% 6.02% 5.52% 8.45% 4.35% -92.58% -79.43% -
ROE 2.78% 9.71% 9.67% 11.54% 3.83% 0.00% 0.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 163.90 136.93 166.57 47.83 20.25 7.35 6.60 70.76%
EPS 2.52 8.24 9.20 4.04 0.88 -6.80 -5.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.85 0.95 0.35 0.23 -0.17 -0.14 -
Adjusted Per Share Value based on latest NOSH - 89,702
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 137.65 114.30 101.45 7.25 3.00 1.21 1.09 123.90%
EPS 2.10 6.89 5.60 0.61 0.13 -1.12 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7559 0.7095 0.5786 0.0531 0.0341 -0.028 -0.0232 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.75 1.24 1.01 0.61 0.39 0.02 0.02 -
P/RPS 0.46 0.91 0.61 1.28 1.93 0.27 0.30 7.38%
P/EPS 30.00 15.03 10.99 15.10 44.32 -0.29 -0.38 -
EY 3.33 6.65 9.10 6.62 2.26 -340.00 -262.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.46 1.06 1.74 1.70 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 24/05/18 22/05/17 27/05/16 29/05/15 30/05/14 30/05/13 -
Price 0.74 1.20 1.19 0.60 0.425 0.02 0.02 -
P/RPS 0.45 0.88 0.71 1.25 2.10 0.27 0.30 6.98%
P/EPS 29.60 14.54 12.95 14.85 48.30 -0.29 -0.38 -
EY 3.38 6.88 7.72 6.73 2.07 -340.00 -262.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.41 1.25 1.71 1.85 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