[M&G] QoQ Annualized Quarter Result on 31-Oct-2019 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
31-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- -22.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Revenue 221,156 213,554 211,581 216,702 214,032 232,753 185,611 14.00%
PBT -76,656 -65,527 -55,664 -56,776 -51,696 -109,495 -66,612 11.07%
Tax -8 -836 -777 -82 -364 -957 -816 -96.85%
NP -76,664 -66,363 -56,441 -56,858 -52,060 -110,452 -67,428 10.07%
-
NP to SH -59,892 -49,622 -42,161 -41,164 -33,736 -76,348 -46,135 21.55%
-
Tax Rate - - - - - - - -
Total Cost 297,820 279,917 268,022 273,560 266,092 343,205 253,039 12.96%
-
Net Worth 26,132 41,840 61,819 72,677 82,884 89,181 114,807 -66.94%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Net Worth 26,132 41,840 61,819 72,677 82,884 89,181 114,807 -66.94%
NOSH 723,878 723,878 723,878 723,878 723,878 723,878 723,878 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
NP Margin -34.67% -31.08% -26.68% -26.24% -24.32% -47.45% -36.33% -
ROE -229.19% -118.60% -68.20% -56.64% -40.70% -85.61% -40.19% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
RPS 30.55 29.50 29.23 29.94 29.57 32.15 25.64 14.00%
EPS -8.28 -6.86 -5.83 -5.68 -4.68 -10.55 -6.38 21.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0361 0.0578 0.0854 0.1004 0.1145 0.1232 0.1586 -66.94%
Adjusted Per Share Value based on latest NOSH - 723,878
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
RPS 28.32 27.35 27.10 27.75 27.41 29.81 23.77 13.99%
EPS -7.67 -6.35 -5.40 -5.27 -4.32 -9.78 -5.91 21.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.0536 0.0792 0.0931 0.1061 0.1142 0.147 -66.91%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 29/03/19 -
Price 0.065 0.06 0.075 0.07 0.08 0.085 0.095 -
P/RPS 0.21 0.20 0.26 0.23 0.27 0.26 0.37 -34.53%
P/EPS -0.79 -0.88 -1.29 -1.23 -1.72 -0.81 -1.49 -37.78%
EY -127.29 -114.25 -77.66 -81.24 -58.26 -124.08 -67.09 61.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.04 0.88 0.70 0.70 0.69 0.60 127.43%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Date 22/09/20 30/07/20 26/03/20 31/12/19 20/09/19 26/06/19 27/05/19 -
Price 0.07 0.065 0.055 0.075 0.07 0.085 0.085 -
P/RPS 0.23 0.22 0.19 0.25 0.24 0.26 0.33 -23.66%
P/EPS -0.85 -0.95 -0.94 -1.32 -1.50 -0.81 -1.33 -28.45%
EY -118.20 -105.46 -105.90 -75.82 -66.58 -124.08 -74.98 40.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.12 0.64 0.75 0.61 0.69 0.54 160.26%

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