[M&G] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.47%
YoY- -993.69%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 6,310 5,740 5,191 4,798 3,652 14 17 5046.24%
PBT -18,295 -18,975 -18,732 -13,881 -16,366 -4,088 -948 618.18%
Tax -4 -4 -4 -2,054 1,400 0 -5 -13.81%
NP -18,299 -18,979 -18,736 -15,935 -14,966 -4,088 -953 615.77%
-
NP to SH -18,299 -18,979 -18,736 -15,935 -14,966 -4,088 -953 615.77%
-
Tax Rate - - - - - - - -
Total Cost 24,609 24,719 23,927 20,733 18,618 4,102 970 761.70%
-
Net Worth 104,360 122,445 140,385 160,140 174,903 190,893 194,196 -33.87%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 104,360 122,445 140,385 160,140 174,903 190,893 194,196 -33.87%
NOSH 179,931 180,066 179,980 179,933 180,313 180,088 179,811 0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -290.00% -330.64% -360.93% -332.12% -409.80% -29,200.00% -5,605.88% -
ROE -17.53% -15.50% -13.35% -9.95% -8.56% -2.14% -0.49% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.51 3.19 2.88 2.67 2.03 0.01 0.01 4858.19%
EPS -10.17 -10.54 -10.41 -8.85 -8.30 -2.27 -0.53 615.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.68 0.78 0.89 0.97 1.06 1.08 -33.90%
Adjusted Per Share Value based on latest NOSH - 179,933
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.28 0.26 0.23 0.21 0.16 0.00 0.00 -
EPS -0.82 -0.85 -0.84 -0.71 -0.67 -0.18 -0.04 647.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0467 0.0548 0.0629 0.0717 0.0783 0.0855 0.087 -33.92%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.38 0.42 0.53 0.66 1.20 1.48 1.70 -
P/RPS 10.84 13.18 18.38 24.75 59.25 19,037.89 17,981.13 -99.28%
P/EPS -3.74 -3.98 -5.09 -7.45 -14.46 -65.20 -320.75 -94.84%
EY -26.76 -25.10 -19.64 -13.42 -6.92 -1.53 -0.31 1847.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.68 0.74 1.24 1.40 1.57 -43.85%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 16/08/05 13/05/05 22/02/05 25/11/04 23/08/04 18/05/04 -
Price 0.26 0.39 0.46 0.66 0.71 1.20 1.59 -
P/RPS 7.41 12.23 15.95 24.75 35.06 15,436.13 16,817.65 -99.41%
P/EPS -2.56 -3.70 -4.42 -7.45 -8.55 -52.86 -300.00 -95.81%
EY -39.12 -27.03 -22.63 -13.42 -11.69 -1.89 -0.33 2306.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.59 0.74 0.73 1.13 1.47 -54.54%

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