[M&G] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 83.45%
YoY- 66.29%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,952 21,449 14,501 7,301 37,635 30,688 23,927 13.59%
PBT -82,870 -57,517 -38,404 -18,880 -114,099 -95,155 -75,182 6.72%
Tax -13 -13 -8 -3 -24 -19 -16 -12.96%
NP -82,883 -57,530 -38,412 -18,883 -114,123 -95,174 -75,198 6.72%
-
NP to SH -82,883 -57,530 -38,412 -18,883 -114,123 -95,174 -75,198 6.72%
-
Tax Rate - - - - - - - -
Total Cost 111,835 78,979 52,913 26,184 151,758 125,862 99,125 8.39%
-
Net Worth -37,796 -12,600 7,199 27,001 45,001 64,805 84,593 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth -37,796 -12,600 7,199 27,001 45,001 64,805 84,593 -
NOSH 179,984 180,006 179,999 180,009 180,004 180,015 179,985 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -286.28% -268.22% -264.89% -258.64% -303.24% -310.13% -314.28% -
ROE 0.00% 0.00% -533.50% -69.93% -253.60% -146.86% -88.89% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.09 11.92 8.06 4.06 20.91 17.05 13.29 13.63%
EPS -46.05 -31.96 -21.34 -10.49 -63.40 -52.87 -41.78 6.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.21 -0.07 0.04 0.15 0.25 0.36 0.47 -
Adjusted Per Share Value based on latest NOSH - 180,009
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.30 0.96 0.65 0.33 1.69 1.37 1.07 13.90%
EPS -3.71 -2.58 -1.72 -0.85 -5.11 -4.26 -3.37 6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0169 -0.0056 0.0032 0.0121 0.0201 0.029 0.0379 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.14 0.14 0.15 0.14 0.16 0.15 0.17 -
P/RPS 0.87 1.17 1.86 3.45 0.77 0.88 1.28 -22.74%
P/EPS -0.30 -0.44 -0.70 -1.33 -0.25 -0.28 -0.41 -18.84%
EY -328.93 -228.29 -142.27 -74.93 -396.25 -352.47 -245.76 21.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.75 0.93 0.64 0.42 0.36 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 21/05/07 16/02/07 27/11/06 22/08/06 22/05/06 23/02/06 -
Price 0.17 0.16 0.16 0.17 0.17 0.15 0.17 -
P/RPS 1.06 1.34 1.99 4.19 0.81 0.88 1.28 -11.84%
P/EPS -0.37 -0.50 -0.75 -1.62 -0.27 -0.28 -0.41 -6.63%
EY -270.88 -199.75 -133.38 -61.71 -372.94 -352.47 -245.76 6.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.00 1.13 0.68 0.42 0.36 -

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