[M&G] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
Revenue 46,889 58,796 97,739 0 112,822 0 115,586 -62.47%
PBT -7,294 -8,800 -302 0 6,745 0 -18,109 -62.76%
Tax -2,979 -392 -924 0 -90 0 -275 1230.59%
NP -10,273 -9,192 -1,226 0 6,655 0 -18,384 -46.85%
-
NP to SH -7,697 -3,317 -1,097 0 4,740 0 -20,274 -65.07%
-
Tax Rate - - - - 1.33% - - -
Total Cost 57,162 67,988 98,965 0 106,167 0 133,970 -60.35%
-
Net Worth 178,640 18,961,171 18,749,992 0 19,171,696 0 18,820,444 -99.36%
Dividend
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
Net Worth 178,640 18,961,171 18,749,992 0 19,171,696 0 18,820,444 -99.36%
NOSH 699,727 705,744 685,625 697,058 697,058 701,522 701,522 -0.27%
Ratio Analysis
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
NP Margin -21.91% -15.63% -1.25% 0.00% 5.90% 0.00% -15.91% -
ROE -4.31% -0.02% -0.01% 0.00% 0.02% 0.00% -0.11% -
Per Share
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
RPS 6.70 8.33 14.26 0.00 16.19 0.00 16.48 -62.38%
EPS -1.10 -0.47 -0.16 0.00 0.68 0.00 -2.89 -64.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2553 26.8669 27.3473 0.00 27.5037 0.00 26.828 -99.36%
Adjusted Per Share Value based on latest NOSH - 697,058
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
RPS 6.00 7.53 12.52 0.00 14.45 0.00 14.80 -62.49%
EPS -0.99 -0.42 -0.14 0.00 0.61 0.00 -2.60 -64.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2288 24.2818 24.0114 0.00 24.5514 0.00 24.1016 -99.36%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
Date 31/03/16 31/12/15 30/10/15 30/09/15 31/07/15 30/06/15 30/04/15 -
Price 0.39 0.385 0.51 0.48 0.455 0.485 0.495 -
P/RPS 5.82 0.00 3.58 0.00 2.81 0.00 3.00 105.41%
P/EPS -35.45 0.00 -318.75 0.00 66.91 0.00 -17.13 120.35%
EY -2.82 0.00 -0.31 0.00 1.49 0.00 -5.84 -54.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.01 0.02 0.00 0.02 0.00 0.02 11023.44%
Price Multiplier on Announcement Date
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
Date 30/05/16 26/02/16 07/12/15 - 29/09/15 - 29/06/15 -
Price 0.40 0.425 0.455 0.00 0.495 0.00 0.485 -
P/RPS 5.97 0.00 3.19 0.00 3.06 0.00 2.94 115.86%
P/EPS -36.36 0.00 -284.38 0.00 72.79 0.00 -16.78 131.64%
EY -2.75 0.00 -0.35 0.00 1.37 0.00 -5.96 -56.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.02 0.02 0.00 0.02 0.00 0.02 11339.70%

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