[MGB] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 138.46%
YoY- 193.7%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 741,477 390,552 49,423 14,290 7,153 23,141 20,836 81.31%
PBT 53,433 26,214 7,293 5,737 -4,915 -3,339 335 132.78%
Tax -17,077 -8,645 3,097 -1,037 -101 0 0 -
NP 36,356 17,569 10,390 4,700 -5,016 -3,339 335 118.32%
-
NP to SH 36,170 17,566 10,391 4,700 -5,016 -3,339 335 118.13%
-
Tax Rate 31.96% 32.98% -42.47% 18.08% - - 0.00% -
Total Cost 705,121 372,983 39,033 9,590 12,169 26,480 20,501 80.28%
-
Net Worth 432,047 359,369 31,718 20,508 -18,529 -13,670 -9,888 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 432,047 359,369 31,718 20,508 -18,529 -13,670 -9,888 -
NOSH 496,804 366,703 90,625 89,166 97,523 97,647 98,888 30.85%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.90% 4.50% 21.02% 32.89% -70.12% -14.43% 1.61% -
ROE 8.37% 4.89% 32.76% 22.92% 0.00% 0.00% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 149.31 106.50 54.54 16.03 7.33 23.70 21.07 38.57%
EPS 7.28 4.79 11.47 5.27 -5.14 -3.42 0.34 66.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.98 0.35 0.23 -0.19 -0.14 -0.10 -
Adjusted Per Share Value based on latest NOSH - 89,166
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 125.32 66.01 8.35 2.42 1.21 3.91 3.52 81.32%
EPS 6.11 2.97 1.76 0.79 -0.85 -0.56 0.06 116.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7302 0.6074 0.0536 0.0347 -0.0313 -0.0231 -0.0167 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.93 1.11 0.60 0.395 0.02 0.02 0.02 -
P/RPS 0.62 1.04 1.10 2.46 0.27 0.08 0.09 37.92%
P/EPS 12.77 23.17 5.23 7.49 -0.39 -0.58 5.90 13.72%
EY 7.83 4.32 19.11 13.34 -257.17 -170.97 16.94 -12.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.13 1.71 1.72 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 28/08/17 19/08/16 24/08/15 27/08/14 30/08/13 30/08/12 -
Price 0.93 1.27 0.62 0.325 0.10 0.02 0.02 -
P/RPS 0.62 1.19 1.14 2.03 1.36 0.08 0.09 37.92%
P/EPS 12.77 26.51 5.41 6.17 -1.94 -0.58 5.90 13.72%
EY 7.83 3.77 18.49 16.22 -51.43 -170.97 16.94 -12.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.30 1.77 1.41 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