[MGB] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 105.45%
YoY- 253.66%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 760,715 566,262 48,188 23,177 7,311 22,322 19,452 84.18%
PBT 54,597 35,058 7,761 10,693 -6,183 -4,134 -2,795 -
Tax -20,265 -9,376 2,634 -1,037 -101 0 0 -
NP 34,332 25,682 10,395 9,656 -6,284 -4,134 -2,795 -
-
NP to SH 34,182 25,633 10,397 9,656 -6,284 -4,134 -2,795 -
-
Tax Rate 37.12% 26.74% -33.94% 9.70% - - - -
Total Cost 726,383 540,580 37,793 13,521 13,595 26,456 22,247 78.73%
-
Net Worth 437,187 390,156 37,683 23,363 -13,322 -15,608 -10,677 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 437,187 390,156 37,683 23,363 -13,322 -15,608 -10,677 -
NOSH 496,804 386,293 89,722 89,860 18,249 97,555 97,070 31.25%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.51% 4.54% 21.57% 41.66% -85.95% -18.52% -14.37% -
ROE 7.82% 6.57% 27.59% 41.33% 0.00% 0.00% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 153.12 146.59 53.71 25.79 40.06 22.88 20.04 40.32%
EPS 6.88 6.64 11.59 10.75 -34.43 -4.24 -2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.01 0.42 0.26 -0.73 -0.16 -0.11 -
Adjusted Per Share Value based on latest NOSH - 89,860
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 128.57 95.71 8.14 3.92 1.24 3.77 3.29 84.16%
EPS 5.78 4.33 1.76 1.63 -1.06 -0.70 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7389 0.6594 0.0637 0.0395 -0.0225 -0.0264 -0.018 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.865 1.27 0.78 0.33 0.10 0.02 0.02 -
P/RPS 0.56 0.87 1.45 1.28 0.25 0.09 0.10 33.24%
P/EPS 12.57 19.14 6.73 3.07 -0.29 -0.47 -0.69 -
EY 7.95 5.22 14.86 32.56 -344.33 -211.88 -143.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.26 1.86 1.27 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 24/11/16 18/11/15 28/11/14 29/11/13 29/11/12 -
Price 0.83 1.65 0.80 0.355 0.375 0.02 0.02 -
P/RPS 0.54 1.13 1.49 1.38 0.94 0.09 0.10 32.43%
P/EPS 12.06 24.87 6.90 3.30 -1.09 -0.47 -0.69 -
EY 8.29 4.02 14.48 30.27 -91.82 -211.88 -143.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.63 1.90 1.37 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