[MGB] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 231.26%
YoY- 140.84%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 573,821 505,601 31,871 20,709 5,992 8,601 11,626 91.46%
PBT 40,855 36,353 3,451 2,766 -6,772 -3,202 -553 -
Tax -12,637 -8,008 -463 0 0 0 0 -
NP 28,218 28,345 2,988 2,766 -6,772 -3,202 -553 -
-
NP to SH 28,227 28,296 2,988 2,766 -6,772 -3,202 -553 -
-
Tax Rate 30.93% 22.03% 13.42% 0.00% - - - -
Total Cost 545,603 477,256 28,883 17,943 12,764 11,803 12,179 88.40%
-
Net Worth 437,187 375,051 37,573 23,273 -13,321 -15,572 -10,671 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 437,187 375,051 37,573 23,273 -13,321 -15,572 -10,671 -
NOSH 496,804 371,338 89,461 89,514 18,248 97,325 97,017 31.27%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.92% 5.61% 9.38% 13.36% -113.02% -37.23% -4.76% -
ROE 6.46% 7.54% 7.95% 11.88% 0.00% 0.00% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 115.50 136.16 35.63 23.13 32.84 8.84 11.98 45.86%
EPS 5.69 7.62 3.34 3.09 -37.11 -3.29 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.01 0.42 0.26 -0.73 -0.16 -0.11 -
Adjusted Per Share Value based on latest NOSH - 89,860
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 96.99 85.46 5.39 3.50 1.01 1.45 1.97 91.38%
EPS 4.77 4.78 0.51 0.47 -1.14 -0.54 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7389 0.6339 0.0635 0.0393 -0.0225 -0.0263 -0.018 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.865 1.27 0.78 0.33 0.10 0.02 0.02 -
P/RPS 0.75 0.93 2.19 1.43 0.30 0.23 0.17 28.05%
P/EPS 15.22 16.67 23.35 10.68 -0.27 -0.61 -3.51 -
EY 6.57 6.00 4.28 9.36 -371.10 -164.50 -28.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.26 1.86 1.27 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 24/11/16 18/11/15 28/11/14 29/11/13 29/11/12 -
Price 0.83 1.65 0.80 0.355 0.375 0.02 0.02 -
P/RPS 0.72 1.21 2.25 1.53 1.14 0.23 0.17 27.18%
P/EPS 14.61 21.65 23.95 11.49 -1.01 -0.61 -3.51 -
EY 6.85 4.62 4.17 8.70 -98.96 -164.50 -28.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.63 1.90 1.37 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