[M&G] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 72.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
Revenue 303,424 123,955 88,120 46,889 596,035 537,239 0 -
PBT -128,909 -57,329 -27,928 -7,294 -20,737 -11,847 0 -
Tax 25,537 1,503 -3,790 -2,979 -4,221 -3,831 0 -
NP -103,372 -55,826 -31,718 -10,273 -24,958 -15,678 0 -
-
NP to SH -74,384 -41,258 -24,626 -7,697 -27,994 -24,624 0 -
-
Tax Rate - - - - - - - -
Total Cost 406,796 179,781 119,838 57,162 620,993 552,917 0 -
-
Net Worth 112,277 147,349 162,208 178,640 18,123,179 18,249,319 0 -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
Net Worth 112,277 147,349 162,208 178,640 18,123,179 18,249,319 0 -
NOSH 701,735 701,666 701,595 699,727 674,554 667,317 697,058 0.53%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
NP Margin -34.07% -45.04% -35.99% -21.91% -4.19% -2.92% 0.00% -
ROE -66.25% -28.00% -15.18% -4.31% -0.15% -0.13% 0.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
RPS 43.24 17.67 12.56 6.70 88.36 80.51 0.00 -
EPS -10.60 -5.88 -3.51 -1.10 -4.15 -3.69 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.21 0.2312 0.2553 26.8669 27.3473 0.00 -
Adjusted Per Share Value based on latest NOSH - 699,727
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
RPS 38.86 15.87 11.28 6.00 76.33 68.80 0.00 -
EPS -9.53 -5.28 -3.15 -0.99 -3.58 -3.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1438 0.1887 0.2077 0.2288 23.2087 23.3702 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/10/15 30/09/15 -
Price 0.34 0.355 0.375 0.39 0.385 0.51 0.48 -
P/RPS 0.79 2.01 2.99 5.82 0.00 0.63 0.00 -
P/EPS -3.21 -6.04 -10.68 -35.45 0.00 -13.82 0.00 -
EY -31.18 -16.56 -9.36 -2.82 0.00 -7.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.69 1.62 1.53 0.01 0.02 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
Date 28/02/17 23/11/16 30/08/16 30/05/16 26/02/16 07/12/15 - -
Price 0.44 0.355 0.39 0.40 0.425 0.455 0.00 -
P/RPS 1.02 2.01 3.11 5.97 0.00 0.57 0.00 -
P/EPS -4.15 -6.04 -11.11 -36.36 0.00 -12.33 0.00 -
EY -24.09 -16.56 -9.00 -2.75 0.00 -8.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.69 1.69 1.57 0.02 0.02 0.00 -

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