[M&G] QoQ 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- -1.3%
YoY- -364.26%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 6,761 6,686 6,310 5,740 5,191 4,798 3,652 50.82%
PBT -19,973 -19,180 -18,295 -18,975 -18,732 -13,881 -16,366 14.21%
Tax -3 -4 -4 -4 -4 -2,054 1,400 -
NP -19,976 -19,184 -18,299 -18,979 -18,736 -15,935 -14,966 21.24%
-
NP to SH -19,976 -19,184 -18,299 -18,979 -18,736 -15,935 -14,966 21.24%
-
Tax Rate - - - - - - - -
Total Cost 26,737 25,870 24,609 24,719 23,927 20,733 18,618 27.31%
-
Net Worth 64,787 84,582 104,360 122,445 140,385 160,140 174,903 -48.45%
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 64,787 84,582 104,360 122,445 140,385 160,140 174,903 -48.45%
NOSH 179,963 179,962 179,931 180,066 179,980 179,933 180,313 -0.12%
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 -295.46% -286.93% -290.00% -330.64% -360.93% -332.12% -409.80% -
ROE -30.83% -22.68% -17.53% -15.50% -13.35% -9.95% -8.56% -
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 3.76 3.72 3.51 3.19 2.88 2.67 2.03 50.87%
EPS -11.10 -10.66 -10.17 -10.54 -10.41 -8.85 -8.30 21.40%
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 0.30 0.30 0.28 0.26 0.23 0.21 0.16 52.11%
EPS -0.89 -0.86 -0.82 -0.85 -0.84 -0.71 -0.67 20.86%
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 0.0783 -48.45%
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 3.99 4.58 10.84 13.18 18.38 24.75 59.25 -83.47%
P/EPS -1.35 -1.59 -3.74 -3.98 -5.09 -7.45 -14.46 -79.44%
EY -74.00 -62.71 -26.76 -25.10 -19.64 -13.42 -6.92 386.08%
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 3.99 4.58 7.41 12.23 15.95 24.75 35.06 -76.54%
P/EPS -1.35 -1.59 -2.56 -3.70 -4.42 -7.45 -8.55 -70.81%
EY -74.00 -62.71 -39.12 -27.03 -22.63 -13.42 -11.69 242.58%
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