[M&G] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -164.59%
YoY- -553.61%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 21,862 20,764 8,481 4,910 62 68 241 1924.45%
PBT -75,414 -74,928 -35,283 -28,536 -10,072 -3,792 -4,040 604.94%
Tax -16 -16 -659 1,860 -10 -20 -478 -89.63%
NP -75,430 -74,944 -35,942 -26,676 -10,082 -3,812 -4,518 554.35%
-
NP to SH -75,430 -74,944 -35,942 -26,676 -10,082 -3,812 -4,518 554.35%
-
Tax Rate - - - - - - - -
Total Cost 97,292 95,708 44,423 31,586 10,144 3,880 4,759 649.04%
-
Net Worth 122,416 140,385 160,213 174,678 190,837 194,196 135,664 -6.62%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 122,416 140,385 160,213 174,678 190,837 194,196 135,664 -6.62%
NOSH 180,023 179,980 180,014 180,081 180,035 179,811 124,462 27.92%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -345.03% -360.93% -423.79% -543.23% -16,261.29% -5,605.88% -1,874.69% -
ROE -61.62% -53.38% -22.43% -15.27% -5.28% -1.96% -3.33% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.14 11.54 4.71 2.73 0.03 0.04 0.19 1502.29%
EPS -41.90 -41.64 -20.00 -14.81 -5.60 -2.12 -3.63 411.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.78 0.89 0.97 1.06 1.08 1.09 -27.00%
Adjusted Per Share Value based on latest NOSH - 180,313
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.98 0.93 0.38 0.22 0.00 0.00 0.01 2031.55%
EPS -3.38 -3.36 -1.61 -1.19 -0.45 -0.17 -0.20 559.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0548 0.0629 0.0717 0.0782 0.0854 0.087 0.0607 -6.59%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.42 0.53 0.66 1.20 1.48 1.70 1.72 -
P/RPS 3.46 4.59 14.01 44.01 4,297.63 4,495.28 888.28 -97.53%
P/EPS -1.00 -1.27 -3.31 -8.10 -26.43 -80.19 -47.38 -92.38%
EY -99.76 -78.57 -30.25 -12.34 -3.78 -1.25 -2.11 1210.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.74 1.24 1.40 1.57 1.58 -46.43%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 13/05/05 22/02/05 25/11/04 23/08/04 18/05/04 25/02/04 -
Price 0.39 0.46 0.66 0.71 1.20 1.59 1.65 -
P/RPS 3.21 3.99 14.01 26.04 3,484.56 4,204.41 852.13 -97.58%
P/EPS -0.93 -1.10 -3.31 -4.79 -21.43 -75.00 -45.45 -92.53%
EY -107.44 -90.52 -30.25 -20.86 -4.67 -1.33 -2.20 1239.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.74 0.73 1.13 1.47 1.51 -47.79%

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