[MGB] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -25.28%
YoY- -52.01%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 566,262 48,188 23,177 7,311 22,322 19,452 28,654 64.35%
PBT 35,058 7,761 10,693 -6,183 -4,134 -2,795 -2,988 -
Tax -9,376 2,634 -1,037 -101 0 0 0 -
NP 25,682 10,395 9,656 -6,284 -4,134 -2,795 -2,988 -
-
NP to SH 25,633 10,397 9,656 -6,284 -4,134 -2,795 -2,988 -
-
Tax Rate 26.74% -33.94% 9.70% - - - - -
Total Cost 540,580 37,793 13,521 13,595 26,456 22,247 31,642 60.41%
-
Net Worth 390,156 37,683 23,363 -13,322 -15,608 -10,677 -8,793 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 390,156 37,683 23,363 -13,322 -15,608 -10,677 -8,793 -
NOSH 386,293 89,722 89,860 18,249 97,555 97,070 97,702 25.72%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.54% 21.57% 41.66% -85.95% -18.52% -14.37% -10.43% -
ROE 6.57% 27.59% 41.33% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 146.59 53.71 25.79 40.06 22.88 20.04 29.33 30.72%
EPS 6.64 11.59 10.75 -34.43 -4.24 -2.88 -3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.42 0.26 -0.73 -0.16 -0.11 -0.09 -
Adjusted Per Share Value based on latest NOSH - 18,249
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 95.71 8.14 3.92 1.24 3.77 3.29 4.84 64.36%
EPS 4.33 1.76 1.63 -1.06 -0.70 -0.47 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6594 0.0637 0.0395 -0.0225 -0.0264 -0.018 -0.0149 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.27 0.78 0.33 0.10 0.02 0.02 0.085 -
P/RPS 0.87 1.45 1.28 0.25 0.09 0.10 0.29 20.07%
P/EPS 19.14 6.73 3.07 -0.29 -0.47 -0.69 -2.78 -
EY 5.22 14.86 32.56 -344.33 -211.88 -143.97 -35.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.86 1.27 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 18/11/15 28/11/14 29/11/13 29/11/12 25/11/11 -
Price 1.65 0.80 0.355 0.375 0.02 0.02 0.07 -
P/RPS 1.13 1.49 1.38 0.94 0.09 0.10 0.24 29.43%
P/EPS 24.87 6.90 3.30 -1.09 -0.47 -0.69 -2.29 -
EY 4.02 14.48 30.27 -91.82 -211.88 -143.97 -43.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.90 1.37 0.00 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