[MGB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.23%
YoY- 58.52%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 16,317 2,468 1,320 13,722 7,826 1,749 1,899 43.09%
PBT 4,311 7,927 587 -930 -2,242 -5,404 -30,158 -
Tax 3,097 -1,038 -101 0 0 0 0 -
NP 7,408 6,889 486 -930 -2,242 -5,404 -30,158 -
-
NP to SH 7,408 6,899 486 -930 -2,242 -5,404 -30,158 -
-
Tax Rate -71.84% 13.09% 17.21% - - - - -
Total Cost 8,909 -4,421 834 14,652 10,068 7,153 32,057 -19.20%
-
Net Worth 30,492 40,371 -14,580 -12,667 -10,739 -3,901 4,874 35.72%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 30,492 40,371 -14,580 -12,667 -10,739 -3,901 4,874 35.72%
NOSH 89,685 89,713 97,200 97,440 97,631 97,545 97,482 -1.37%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 45.40% 279.13% 36.82% -6.78% -28.65% -308.98% -1,588.10% -
ROE 24.29% 17.09% 0.00% 0.00% 0.00% 0.00% -618.73% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.19 2.75 1.36 14.08 8.02 1.79 1.95 45.06%
EPS 8.26 7.69 0.50 -0.95 -2.30 -5.54 30.94 -19.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.45 -0.15 -0.13 -0.11 -0.04 0.05 37.62%
Adjusted Per Share Value based on latest NOSH - 97,440
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.76 0.42 0.22 2.32 1.32 0.30 0.32 43.18%
EPS 1.25 1.17 0.08 -0.16 -0.38 -0.91 -5.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0682 -0.0246 -0.0214 -0.0182 -0.0066 0.0082 35.81%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.45 0.44 0.02 0.02 0.08 0.08 0.25 -
P/RPS 2.47 15.99 1.47 0.14 1.00 4.46 12.83 -24.00%
P/EPS 5.45 5.72 4.00 -2.10 -3.48 -1.44 -0.81 -
EY 18.36 17.48 25.00 -47.72 -28.70 -69.25 -123.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.98 0.00 0.00 0.00 0.00 5.00 -19.89%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.48 0.37 0.02 0.02 0.06 0.09 0.27 -
P/RPS 2.64 13.45 1.47 0.14 0.75 5.02 13.86 -24.13%
P/EPS 5.81 4.81 4.00 -2.10 -2.61 -1.62 -0.87 -
EY 17.21 20.78 25.00 -47.72 -38.27 -61.56 -114.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.82 0.00 0.00 0.00 0.00 5.40 -20.04%

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