[M&G] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -0.69%
YoY- -109.22%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 29,204 37,635 26,304 23,927 22,988 21,862 20,764 25.50%
PBT -75,520 -114,099 -81,561 -75,182 -74,669 -75,414 -74,928 0.52%
Tax -12 -24 -16 -16 -16 -16 -16 -17.43%
NP -75,532 -114,123 -81,577 -75,198 -74,685 -75,430 -74,944 0.52%
-
NP to SH -75,532 -114,123 -81,577 -75,198 -74,685 -75,430 -74,944 0.52%
-
Tax Rate - - - - - - - -
Total Cost 104,736 151,758 107,881 99,125 97,673 97,292 95,708 6.18%
-
Net Worth 27,001 45,001 64,805 84,593 104,396 122,416 140,385 -66.64%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 27,001 45,001 64,805 84,593 104,396 122,416 140,385 -66.64%
NOSH 180,009 180,004 180,015 179,985 179,993 180,023 179,980 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -258.64% -303.24% -310.13% -314.28% -324.89% -345.03% -360.93% -
ROE -279.73% -253.60% -125.88% -88.89% -71.54% -61.62% -53.38% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.22 20.91 14.61 13.29 12.77 12.14 11.54 25.45%
EPS -41.96 -63.40 -45.32 -41.78 -41.49 -41.90 -41.64 0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.25 0.36 0.47 0.58 0.68 0.78 -66.64%
Adjusted Per Share Value based on latest NOSH - 179,962
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.74 4.82 3.37 3.06 2.94 2.80 2.66 25.47%
EPS -9.67 -14.61 -10.45 -9.63 -9.56 -9.66 -9.60 0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0346 0.0576 0.083 0.1083 0.1337 0.1568 0.1798 -66.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.14 0.16 0.15 0.17 0.38 0.42 0.53 -
P/RPS 0.86 0.77 1.03 1.28 2.98 3.46 4.59 -67.22%
P/EPS -0.33 -0.25 -0.33 -0.41 -0.92 -1.00 -1.27 -59.24%
EY -299.71 -396.25 -302.11 -245.76 -109.19 -99.76 -78.57 143.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.64 0.42 0.36 0.66 0.62 0.68 23.18%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 22/08/06 22/05/06 23/02/06 21/11/05 16/08/05 13/05/05 -
Price 0.17 0.17 0.15 0.17 0.26 0.39 0.46 -
P/RPS 1.05 0.81 1.03 1.28 2.04 3.21 3.99 -58.90%
P/EPS -0.41 -0.27 -0.33 -0.41 -0.63 -0.93 -1.10 -48.17%
EY -246.82 -372.94 -302.11 -245.76 -159.59 -107.44 -90.52 95.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.68 0.42 0.36 0.45 0.57 0.59 54.16%

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