[M&G] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 37,815 30,701 77,934 35,835 41,231 46,889 58,796 -25.51%
PBT -78,257 -34,132 -65,036 -29,402 -20,634 -7,294 -8,800 329.80%
Tax 394,742 9,513 17,490 5,294 -810 -2,979 -392 -
NP 316,485 -24,619 -47,546 -24,108 -21,444 -10,273 -9,192 -
-
NP to SH 337,231 -16,066 -33,126 -16,632 -16,928 -7,697 -3,317 -
-
Tax Rate - - - - - - - -
Total Cost -278,670 55,320 125,480 59,943 62,675 57,162 67,988 -
-
Net Worth 434,955 98,220 112,291 147,372 162,396 178,640 18,961,171 -91.94%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,052 - - - - - - -
Div Payout % 0.31% - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 434,955 98,220 112,291 147,372 162,396 178,640 18,961,171 -91.94%
NOSH 701,541 701,572 701,822 701,772 702,406 699,727 705,744 -0.39%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 836.93% -80.19% -61.01% -67.28% -52.01% -21.91% -15.63% -
ROE 77.53% -16.36% -29.50% -11.29% -10.42% -4.31% -0.02% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.39 4.38 11.10 5.11 5.87 6.70 8.33 -25.20%
EPS 48.07 -2.29 -4.72 -2.37 -2.41 -1.10 -0.47 -
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.14 0.16 0.21 0.2312 0.2553 26.8669 -91.91%
Adjusted Per Share Value based on latest NOSH - 701,772
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.84 3.93 9.98 4.59 5.28 6.00 7.53 -25.54%
EPS 43.19 -2.06 -4.24 -2.13 -2.17 -0.99 -0.42 -
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.557 0.1258 0.1438 0.1887 0.208 0.2288 24.2818 -91.94%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.47 0.475 0.34 0.355 0.375 0.39 0.385 -
P/RPS 8.72 10.85 3.06 6.95 6.39 5.82 0.00 -
P/EPS 0.98 -20.74 -7.20 -14.98 -15.56 -35.45 0.00 -
EY 102.28 -4.82 -13.88 -6.68 -6.43 -2.82 0.00 -
DY 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 3.39 2.13 1.69 1.62 1.53 0.01 1698.96%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 28/02/17 23/11/16 30/08/16 30/05/16 26/02/16 -
Price 0.27 0.485 0.44 0.355 0.39 0.40 0.425 -
P/RPS 5.01 11.08 3.96 6.95 6.64 5.97 0.00 -
P/EPS 0.56 -21.18 -9.32 -14.98 -16.18 -36.36 0.00 -
EY 178.04 -4.72 -10.73 -6.68 -6.18 -2.75 0.00 -
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 3.46 2.75 1.69 1.69 1.57 0.02 686.62%

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