[M&G] QoQ Cumulative Quarter Result on 30-Jun-2005

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005
Profit Trend
QoQ- -101.3%
YoY- -648.17%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 30,688 23,927 17,241 10,931 5,191 8,481 3,683 311.53%
PBT -95,155 -75,182 -56,002 -37,707 -18,732 -35,283 -21,402 170.63%
Tax -19 -16 -12 -8 -4 -659 1,395 -
NP -95,174 -75,198 -56,014 -37,715 -18,736 -35,942 -20,007 183.11%
-
NP to SH -95,174 -75,198 -56,014 -37,715 -18,736 -35,942 -20,007 183.11%
-
Tax Rate - - - - - - - -
Total Cost 125,862 99,125 73,255 48,646 23,927 44,423 23,690 204.78%
-
Net Worth 64,805 84,593 104,396 122,416 140,385 160,213 174,678 -48.39%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 64,805 84,593 104,396 122,416 140,385 160,213 174,678 -48.39%
NOSH 180,015 179,985 179,993 180,023 179,980 180,014 180,081 -0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -310.13% -314.28% -324.89% -345.03% -360.93% -423.79% -543.23% -
ROE -146.86% -88.89% -53.66% -30.81% -13.35% -22.43% -11.45% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.05 13.29 9.58 6.07 2.88 4.71 2.05 311.03%
EPS -52.87 -41.78 -31.12 -20.95 -10.41 -20.00 -11.11 183.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.47 0.58 0.68 0.78 0.89 0.97 -48.38%
Adjusted Per Share Value based on latest NOSH - 180,066
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.37 1.07 0.77 0.49 0.23 0.38 0.16 319.08%
EPS -4.26 -3.37 -2.51 -1.69 -0.84 -1.61 -0.90 182.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.029 0.0379 0.0467 0.0548 0.0629 0.0717 0.0782 -48.41%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.15 0.17 0.38 0.42 0.53 0.66 1.20 -
P/RPS 0.88 1.28 3.97 6.92 18.38 14.01 58.67 -93.93%
P/EPS -0.28 -0.41 -1.22 -2.00 -5.09 -3.31 -10.80 -91.25%
EY -352.47 -245.76 -81.89 -49.88 -19.64 -30.25 -9.26 1034.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.66 0.62 0.68 0.74 1.24 -51.44%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 23/02/06 21/11/05 16/08/05 13/05/05 22/02/05 25/11/04 -
Price 0.15 0.17 0.26 0.39 0.46 0.66 0.71 -
P/RPS 0.88 1.28 2.71 6.42 15.95 14.01 34.72 -91.39%
P/EPS -0.28 -0.41 -0.84 -1.86 -4.42 -3.31 -6.39 -87.59%
EY -352.47 -245.76 -119.69 -53.72 -22.63 -30.25 -15.65 699.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.45 0.57 0.59 0.74 0.73 -30.84%

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