[MGB] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -80.73%
YoY- -111.49%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 505,601 31,871 20,709 5,992 8,601 11,626 26,905 62.98%
PBT 36,353 3,451 2,766 -6,772 -3,202 -553 2,416 57.05%
Tax -8,008 -463 0 0 0 0 0 -
NP 28,345 2,988 2,766 -6,772 -3,202 -553 2,416 50.68%
-
NP to SH 28,296 2,988 2,766 -6,772 -3,202 -553 2,416 50.64%
-
Tax Rate 22.03% 13.42% 0.00% - - - 0.00% -
Total Cost 477,256 28,883 17,943 12,764 11,803 12,179 24,489 63.97%
-
Net Worth 375,051 37,573 23,273 -13,321 -15,572 -10,671 -8,767 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 375,051 37,573 23,273 -13,321 -15,572 -10,671 -8,767 -
NOSH 371,338 89,461 89,514 18,248 97,325 97,017 97,419 24.95%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.61% 9.38% 13.36% -113.02% -37.23% -4.76% 8.98% -
ROE 7.54% 7.95% 11.88% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 136.16 35.63 23.13 32.84 8.84 11.98 27.62 30.42%
EPS 7.62 3.34 3.09 -37.11 -3.29 -0.57 2.48 20.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.42 0.26 -0.73 -0.16 -0.11 -0.09 -
Adjusted Per Share Value based on latest NOSH - 18,249
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 85.46 5.39 3.50 1.01 1.45 1.97 4.55 62.96%
EPS 4.78 0.51 0.47 -1.14 -0.54 -0.09 0.41 50.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6339 0.0635 0.0393 -0.0225 -0.0263 -0.018 -0.0148 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.27 0.78 0.33 0.10 0.02 0.02 0.085 -
P/RPS 0.93 2.19 1.43 0.30 0.23 0.17 0.31 20.07%
P/EPS 16.67 23.35 10.68 -0.27 -0.61 -3.51 3.43 30.11%
EY 6.00 4.28 9.36 -371.10 -164.50 -28.50 29.18 -23.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.86 1.27 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 18/11/15 28/11/14 29/11/13 29/11/12 25/11/11 -
Price 1.65 0.80 0.355 0.375 0.02 0.02 0.07 -
P/RPS 1.21 2.25 1.53 1.14 0.23 0.17 0.25 30.02%
P/EPS 21.65 23.95 11.49 -1.01 -0.61 -3.51 2.82 40.41%
EY 4.62 4.17 8.70 -98.96 -164.50 -28.50 35.43 -28.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.90 1.37 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