[MGB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 401.15%
YoY- 110.77%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 11,108 10,098 21,611 25,821 21,174 7,094 21,645 -10.51%
PBT 3,008 -2,994 -3,084 872 -8,093 -36,300 -8,393 -
Tax -1,037 -101 0 0 0 0 0 -
NP 1,971 -3,095 -3,084 872 -8,093 -36,300 -8,393 -
-
NP to SH 1,971 -3,095 -3,084 872 -8,093 -36,300 -8,393 -
-
Tax Rate 34.47% - - 0.00% - - - -
Total Cost 9,137 13,193 24,695 24,949 29,267 43,394 30,038 -17.98%
-
Net Worth 20,177 -16,589 -13,700 -10,633 -10,689 3,885 40,036 -10.78%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 20,177 -16,589 -13,700 -10,633 -10,689 3,885 40,036 -10.78%
NOSH 87,727 97,588 97,862 96,666 97,179 97,129 97,649 -1.76%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 17.74% -30.65% -14.27% 3.38% -38.22% -511.70% -38.78% -
ROE 9.77% 0.00% 0.00% 0.00% 0.00% -934.32% -20.96% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 12.66 10.35 22.08 26.71 21.79 7.30 22.17 -8.91%
EPS 2.25 -3.17 -3.15 0.90 -8.33 -37.37 -8.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 -0.17 -0.14 -0.11 -0.11 0.04 0.41 -9.18%
Adjusted Per Share Value based on latest NOSH - 96,666
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.88 1.71 3.65 4.36 3.58 1.20 3.66 -10.50%
EPS 0.33 -0.52 -0.52 0.15 -1.37 -6.14 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 -0.028 -0.0232 -0.018 -0.0181 0.0066 0.0677 -10.79%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.39 0.02 0.02 0.06 0.075 0.11 0.11 -
P/RPS 3.08 0.19 0.09 0.22 0.34 1.51 0.50 35.37%
P/EPS 17.36 -0.63 -0.63 6.65 -0.90 -0.29 -1.28 -
EY 5.76 -158.57 -157.57 15.03 -111.04 -339.75 -78.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.00 0.00 0.00 0.00 2.75 0.27 35.86%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 30/05/13 30/05/12 31/05/11 27/05/10 28/05/09 -
Price 0.425 0.02 0.02 0.02 0.08 0.09 0.08 -
P/RPS 3.36 0.19 0.09 0.07 0.37 1.23 0.36 45.07%
P/EPS 18.92 -0.63 -0.63 2.22 -0.96 -0.24 -0.93 -
EY 5.29 -158.57 -157.57 45.10 -104.10 -415.25 -107.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.00 0.00 0.00 0.00 2.25 0.20 44.86%

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