[M&G] QoQ Quarter Result on 31-Jan-2022 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 39.69%
YoY- 72.22%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 82,091 75,334 63,241 57,629 54,111 44,657 41,645 57.01%
PBT 23,579 -986 8,330 -8,302 -11,200 -22,985 -3,299 -
Tax -87 -76 -320 -3 -80 77 -6,510 -94.32%
NP 23,492 -1,062 8,010 -8,305 -11,280 -22,908 -9,809 -
-
NP to SH 16,670 -947 3,517 -6,047 -10,026 -17,175 -9,725 -
-
Tax Rate 0.37% - 3.84% - - - - -
Total Cost 58,599 76,396 55,231 65,934 65,391 67,565 51,454 9.02%
-
Net Worth 171,683 89,622 84,285 57,376 76,723 105,189 51,757 121.93%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 171,683 89,622 84,285 57,376 76,723 105,189 51,757 121.93%
NOSH 723,878 723,878 723,878 723,878 723,878 723,878 723,878 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 28.62% -1.41% 12.67% -14.41% -20.85% -51.30% -23.55% -
ROE 9.71% -1.06% 4.17% -10.54% -13.07% -16.33% -18.79% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 3.69 3.39 2.84 2.59 2.43 2.01 5.75 -25.53%
EPS 0.75 -0.04 0.16 -0.27 -0.45 -0.77 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0772 0.0403 0.0379 0.0258 0.0345 0.0473 0.0715 5.23%
Adjusted Per Share Value based on latest NOSH - 723,878
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 10.51 9.65 8.10 7.38 6.93 5.72 5.33 57.05%
EPS 2.13 -0.12 0.45 -0.77 -1.28 -2.20 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2199 0.1148 0.1079 0.0735 0.0983 0.1347 0.0663 121.91%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.115 0.075 0.07 0.085 0.07 0.125 0.14 -
P/RPS 3.12 2.21 2.46 3.28 2.88 6.22 2.43 18.07%
P/EPS 15.34 -176.13 44.26 -31.26 -15.53 -16.19 -10.42 -
EY 6.52 -0.57 2.26 -3.20 -6.44 -6.18 -9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.86 1.85 3.29 2.03 2.64 1.96 -16.66%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 27/12/22 26/09/22 30/06/22 30/03/22 23/12/21 30/09/21 30/07/21 -
Price 0.085 0.09 0.07 0.06 0.05 0.115 0.125 -
P/RPS 2.30 2.66 2.46 2.32 2.05 5.73 2.17 3.94%
P/EPS 11.34 -211.35 44.26 -22.07 -11.09 -14.89 -9.30 -
EY 8.82 -0.47 2.26 -4.53 -9.02 -6.72 -10.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 2.23 1.85 2.33 1.45 2.43 1.75 -26.55%

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