[MGB] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 283.44%
YoY- 7.38%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 177,450 186,894 60,661 16,317 2,468 1,320 13,722 53.17%
PBT 5,122 13,742 -1,295 4,311 7,927 587 -930 -
Tax -3,079 -7,628 -1,368 3,097 -1,038 -101 0 -
NP 2,043 6,114 -2,663 7,408 6,889 486 -930 -
-
NP to SH 3,488 5,955 -2,663 7,408 6,899 486 -930 -
-
Tax Rate 60.11% 55.51% - -71.84% 13.09% 17.21% - -
Total Cost 175,407 180,780 63,324 8,909 -4,421 834 14,652 51.22%
-
Net Worth 442,200 338,749 333,762 30,492 40,371 -14,580 -12,667 -
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 442,200 338,749 333,762 30,492 40,371 -14,580 -12,667 -
NOSH 496,886 491,845 355,066 89,685 89,713 97,200 97,440 31.17%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.15% 3.27% -4.39% 45.40% 279.13% 36.82% -6.78% -
ROE 0.79% 1.76% -0.80% 24.29% 17.09% 0.00% 0.00% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 35.71 45.79 17.08 18.19 2.75 1.36 14.08 16.77%
EPS 0.70 1.46 -0.75 8.26 7.69 0.50 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.83 0.94 0.34 0.45 -0.15 -0.13 -
Adjusted Per Share Value based on latest NOSH - 89,685
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 29.99 31.59 10.25 2.76 0.42 0.22 2.32 53.16%
EPS 0.59 1.01 -0.45 1.25 1.17 0.08 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7474 0.5725 0.5641 0.0515 0.0682 -0.0246 -0.0214 -
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.70 1.77 0.835 0.45 0.44 0.02 0.02 -
P/RPS 1.96 3.87 4.89 2.47 15.99 1.47 0.14 55.21%
P/EPS 99.71 121.31 -111.33 5.45 5.72 4.00 -2.10 -
EY 1.00 0.82 -0.90 18.36 17.48 25.00 -47.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 2.13 0.89 1.32 0.98 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 27/02/18 27/02/17 25/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.71 1.70 0.96 0.48 0.37 0.02 0.02 -
P/RPS 1.99 3.71 5.62 2.64 13.45 1.47 0.14 55.60%
P/EPS 101.14 116.51 -128.00 5.81 4.81 4.00 -2.10 -
EY 0.99 0.86 -0.78 17.21 20.78 25.00 -47.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 2.05 1.02 1.41 0.82 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