[MGB] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 101.89%
YoY- 104.38%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 692,495 92,532 37,026 8,459 9,920 25,348 34,731 64.59%
PBT 50,095 2,155 7,078 1,156 -2,617 -1,483 174 156.74%
Tax -15,636 -1,831 3,097 -1,037 -101 0 0 -
NP 34,459 324 10,175 119 -2,718 -1,483 174 141.23%
-
NP to SH 34,251 326 10,175 119 -2,718 -1,483 174 140.99%
-
Tax Rate 31.21% 84.97% -43.76% 89.71% - - 0.00% -
Total Cost 658,036 92,208 26,851 8,340 12,638 26,831 34,557 63.33%
-
Net Worth 338,749 333,762 30,492 40,371 -14,580 -12,667 -10,739 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 338,749 333,762 30,492 40,371 -14,580 -12,667 -10,739 -
NOSH 491,845 355,066 89,685 89,713 97,200 97,440 97,631 30.89%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.98% 0.35% 27.48% 1.41% -27.40% -5.85% 0.50% -
ROE 10.11% 0.10% 33.37% 0.29% 0.00% 0.00% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 169.67 26.06 41.28 9.43 10.21 26.01 35.57 29.71%
EPS 8.39 0.09 11.35 0.13 -2.80 -1.52 0.18 89.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.94 0.34 0.45 -0.15 -0.13 -0.11 -
Adjusted Per Share Value based on latest NOSH - 89,713
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 117.04 15.64 6.26 1.43 1.68 4.28 5.87 64.59%
EPS 5.79 0.06 1.72 0.02 -0.46 -0.25 0.03 140.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5725 0.5641 0.0515 0.0682 -0.0246 -0.0214 -0.0182 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.77 0.835 0.45 0.44 0.02 0.02 0.08 -
P/RPS 1.04 3.20 1.09 4.67 0.20 0.08 0.22 29.51%
P/EPS 21.09 909.45 3.97 331.72 -0.72 -1.31 44.89 -11.81%
EY 4.74 0.11 25.21 0.30 -139.81 -76.10 2.23 13.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.89 1.32 0.98 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 1.70 0.915 0.48 0.37 0.02 0.02 0.06 -
P/RPS 1.00 3.51 1.16 3.92 0.20 0.08 0.17 34.32%
P/EPS 20.26 996.58 4.23 278.94 -0.72 -1.31 33.67 -8.11%
EY 4.94 0.10 23.64 0.36 -139.81 -76.10 2.97 8.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 0.97 1.41 0.82 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