[MGB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -23.81%
YoY- -47.91%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 48,188 23,177 7,311 22,322 19,452 28,654 8,997 32.23%
PBT 7,761 10,693 -6,183 -4,134 -2,795 -2,988 -33,517 -
Tax 2,634 -1,037 -101 0 0 0 0 -
NP 10,395 9,656 -6,284 -4,134 -2,795 -2,988 -33,517 -
-
NP to SH 10,397 9,656 -6,284 -4,134 -2,795 -2,988 -33,517 -
-
Tax Rate -33.94% 9.70% - - - - - -
Total Cost 37,793 13,521 13,595 26,456 22,247 31,642 42,514 -1.94%
-
Net Worth 37,683 23,363 -13,322 -15,608 -10,677 -8,793 1,950 63.74%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 37,683 23,363 -13,322 -15,608 -10,677 -8,793 1,950 63.74%
NOSH 89,722 89,860 18,249 97,555 97,070 97,702 97,536 -1.38%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 21.57% 41.66% -85.95% -18.52% -14.37% -10.43% -372.54% -
ROE 27.59% 41.33% 0.00% 0.00% 0.00% 0.00% -1,718.18% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 53.71 25.79 40.06 22.88 20.04 29.33 9.22 34.10%
EPS 11.59 10.75 -34.43 -4.24 -2.88 -3.06 -34.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.26 -0.73 -0.16 -0.11 -0.09 0.02 66.02%
Adjusted Per Share Value based on latest NOSH - 97,555
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.14 3.92 1.24 3.77 3.29 4.84 1.52 32.23%
EPS 1.76 1.63 -1.06 -0.70 -0.47 -0.51 -5.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0637 0.0395 -0.0225 -0.0264 -0.018 -0.0149 0.0033 63.71%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.78 0.33 0.10 0.02 0.02 0.085 0.10 -
P/RPS 1.45 1.28 0.25 0.09 0.10 0.29 1.08 5.02%
P/EPS 6.73 3.07 -0.29 -0.47 -0.69 -2.78 -0.29 -
EY 14.86 32.56 -344.33 -211.88 -143.97 -35.98 -343.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.27 0.00 0.00 0.00 0.00 5.00 -15.18%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 18/11/15 28/11/14 29/11/13 29/11/12 25/11/11 30/11/10 -
Price 0.80 0.355 0.375 0.02 0.02 0.07 0.06 -
P/RPS 1.49 1.38 0.94 0.09 0.10 0.24 0.65 14.81%
P/EPS 6.90 3.30 -1.09 -0.47 -0.69 -2.29 -0.17 -
EY 14.48 30.27 -91.82 -211.88 -143.97 -43.69 -572.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.37 0.00 0.00 0.00 0.00 3.00 -7.32%

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