[MGB] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -235.54%
YoY- -122.89%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 20,709 5,992 8,601 11,626 26,905 7,098 6,877 20.15%
PBT 2,766 -6,772 -3,202 -553 2,416 -3,359 -7,378 -
Tax 0 0 0 0 0 0 0 -
NP 2,766 -6,772 -3,202 -553 2,416 -3,359 -7,378 -
-
NP to SH 2,766 -6,772 -3,202 -553 2,416 -3,359 -7,378 -
-
Tax Rate 0.00% - - - 0.00% - - -
Total Cost 17,943 12,764 11,803 12,179 24,489 10,457 14,255 3.90%
-
Net Worth 23,273 -13,321 -15,572 -10,671 -8,767 1,947 35,086 -6.61%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 23,273 -13,321 -15,572 -10,671 -8,767 1,947 35,086 -6.61%
NOSH 89,514 18,248 97,325 97,017 97,419 97,362 97,463 -1.40%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.36% -113.02% -37.23% -4.76% 8.98% -47.32% -107.29% -
ROE 11.88% 0.00% 0.00% 0.00% 0.00% -172.50% -21.03% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.13 32.84 8.84 11.98 27.62 7.29 7.06 21.85%
EPS 3.09 -37.11 -3.29 -0.57 2.48 -3.45 -7.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 -0.73 -0.16 -0.11 -0.09 0.02 0.36 -5.27%
Adjusted Per Share Value based on latest NOSH - 97,070
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.50 1.01 1.45 1.97 4.55 1.20 1.16 20.19%
EPS 0.47 -1.14 -0.54 -0.09 0.41 -0.57 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 -0.0225 -0.0263 -0.018 -0.0148 0.0033 0.0593 -6.62%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.33 0.10 0.02 0.02 0.085 0.10 0.20 -
P/RPS 1.43 0.30 0.23 0.17 0.31 1.37 2.83 -10.74%
P/EPS 10.68 -0.27 -0.61 -3.51 3.43 -2.90 -2.64 -
EY 9.36 -371.10 -164.50 -28.50 29.18 -34.50 -37.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.00 0.00 0.00 0.00 5.00 0.56 14.61%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 28/11/14 29/11/13 29/11/12 25/11/11 30/11/10 20/11/09 -
Price 0.355 0.375 0.02 0.02 0.07 0.06 0.19 -
P/RPS 1.53 1.14 0.23 0.17 0.25 0.82 2.69 -8.97%
P/EPS 11.49 -1.01 -0.61 -3.51 2.82 -1.74 -2.51 -
EY 8.70 -98.96 -164.50 -28.50 35.43 -57.50 -39.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.00 0.00 0.00 0.00 3.00 0.53 17.14%

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