[MGB] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -203.37%
YoY- 58.51%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 2,468 1,320 13,722 7,826 1,749 1,899 4,714 -10.21%
PBT 7,927 587 -930 -2,242 -5,404 -30,158 -6,388 -
Tax -1,038 -101 0 0 0 0 0 -
NP 6,889 486 -930 -2,242 -5,404 -30,158 -6,388 -
-
NP to SH 6,899 486 -930 -2,242 -5,404 -30,158 -6,388 -
-
Tax Rate 13.09% 17.21% - - - - - -
Total Cost -4,421 834 14,652 10,068 7,153 32,057 11,102 -
-
Net Worth 40,371 -14,580 -12,667 -10,739 -3,901 4,874 45,907 -2.11%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 40,371 -14,580 -12,667 -10,739 -3,901 4,874 45,907 -2.11%
NOSH 89,713 97,200 97,440 97,631 97,545 97,482 97,675 -1.40%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 279.13% 36.82% -6.78% -28.65% -308.98% -1,588.10% -135.51% -
ROE 17.09% 0.00% 0.00% 0.00% 0.00% -618.73% -13.91% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.75 1.36 14.08 8.02 1.79 1.95 4.83 -8.95%
EPS 7.69 0.50 -0.95 -2.30 -5.54 30.94 -6.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 -0.15 -0.13 -0.11 -0.04 0.05 0.47 -0.72%
Adjusted Per Share Value based on latest NOSH - 97,631
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.42 0.22 2.32 1.32 0.30 0.32 0.80 -10.17%
EPS 1.17 0.08 -0.16 -0.38 -0.91 -5.10 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0682 -0.0246 -0.0214 -0.0182 -0.0066 0.0082 0.0776 -2.12%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.44 0.02 0.02 0.08 0.08 0.25 0.06 -
P/RPS 15.99 1.47 0.14 1.00 4.46 12.83 1.24 53.10%
P/EPS 5.72 4.00 -2.10 -3.48 -1.44 -0.81 -0.92 -
EY 17.48 25.00 -47.72 -28.70 -69.25 -123.75 -109.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 0.00 0.00 0.00 5.00 0.13 40.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.37 0.02 0.02 0.06 0.09 0.27 0.10 -
P/RPS 13.45 1.47 0.14 0.75 5.02 13.86 2.07 36.58%
P/EPS 4.81 4.00 -2.10 -2.61 -1.62 -0.87 -1.53 -
EY 20.78 25.00 -47.72 -38.27 -61.56 -114.58 -65.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.00 0.00 0.00 5.40 0.21 25.47%

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