[MGB] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -125.86%
YoY- -159.13%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 320,346 22,326 9,929 4,099 6,865 9,072 22,967 55.08%
PBT 25,109 1,050 835 -3,747 -1,446 408 247 115.88%
Tax -6,814 0 0 0 0 0 0 -
NP 18,295 1,050 835 -3,747 -1,446 408 247 104.79%
-
NP to SH 18,291 1,051 835 -3,747 -1,446 408 247 104.78%
-
Tax Rate 27.14% 0.00% 0.00% - - 0.00% 0.00% -
Total Cost 302,051 21,276 9,094 7,846 8,311 8,664 22,720 53.85%
-
Net Worth 356,365 31,440 20,650 -18,539 -13,678 -9,714 -10,867 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 356,365 31,440 20,650 -18,539 -13,678 -9,714 -10,867 -
NOSH 363,638 89,829 89,784 97,578 97,702 97,142 98,800 24.23%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.71% 4.70% 8.41% -91.41% -21.06% 4.50% 1.08% -
ROE 5.13% 3.34% 4.04% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 88.09 24.85 11.06 4.20 7.03 9.34 23.25 24.83%
EPS 5.03 1.17 0.93 -3.84 -1.48 0.42 0.25 64.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.35 0.23 -0.19 -0.14 -0.10 -0.11 -
Adjusted Per Share Value based on latest NOSH - 97,523
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 54.14 3.77 1.68 0.69 1.16 1.53 3.88 55.09%
EPS 3.09 0.18 0.14 -0.63 -0.24 0.07 0.04 106.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6023 0.0531 0.0349 -0.0313 -0.0231 -0.0164 -0.0184 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.11 0.60 0.395 0.02 0.02 0.02 0.07 -
P/RPS 1.26 2.41 3.57 0.48 0.28 0.21 0.30 26.99%
P/EPS 22.07 51.28 42.47 -0.52 -1.35 4.76 28.00 -3.88%
EY 4.53 1.95 2.35 -192.00 -74.00 21.00 3.57 4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.71 1.72 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 19/08/16 24/08/15 27/08/14 30/08/13 30/08/12 29/08/11 -
Price 1.27 0.62 0.325 0.10 0.02 0.02 0.04 -
P/RPS 1.44 2.49 2.94 2.38 0.28 0.21 0.17 42.72%
P/EPS 25.25 52.99 34.95 -2.60 -1.35 4.76 16.00 7.89%
EY 3.96 1.89 2.86 -38.40 -74.00 21.00 6.25 -7.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.77 1.41 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