[M&G] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 1289.9%
YoY- 1292.14%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 36,113 31,640 8,993 8,280 8,210 7,643 7,503 168.36%
PBT 4,584 4,620 -10,138 227,917 -19,150 -21,171 -25,353 -
Tax -1,327 -1,313 -2 -4 -4 -3 0 -
NP 3,257 3,307 -10,140 227,913 -19,154 -21,174 -25,353 -
-
NP to SH 2,164 2,188 -10,140 227,913 -19,154 -21,174 -25,353 -
-
Tax Rate 28.95% 28.42% - 0.00% - - - -
Total Cost 32,856 28,333 19,133 -219,633 27,364 28,817 32,856 0.00%
-
Net Worth 118,683 0 140,861 149,398 -77,408 -57,616 -37,786 -
Dividend
31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 118,683 0 140,861 149,398 -77,408 -57,616 -37,786 -
NOSH 179,823 179,960 180,106 179,997 180,018 180,051 179,936 -0.03%
Ratio Analysis
31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.02% 10.45% -112.75% 2,752.57% -233.30% -277.04% -337.90% -
ROE 1.82% 0.00% -7.20% 152.55% 0.00% 0.00% 0.00% -
Per Share
31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.08 17.58 4.99 4.60 4.56 4.24 4.17 168.43%
EPS 1.20 1.22 -5.63 126.62 -10.64 -11.76 -14.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.00 0.7821 0.83 -0.43 -0.32 -0.21 -
Adjusted Per Share Value based on latest NOSH - 179,997
31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.62 1.42 0.40 0.37 0.37 0.34 0.34 166.66%
EPS 0.10 0.10 -0.45 10.21 -0.86 -0.95 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.00 0.0631 0.0669 -0.0347 -0.0258 -0.0169 -
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 30/01/09 31/10/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.20 0.20 0.24 0.22 0.35 0.19 0.14 -
P/RPS 1.00 1.14 4.81 4.78 7.67 4.48 3.36 -53.29%
P/EPS 16.62 16.45 -4.26 0.17 -3.29 -1.62 -0.99 -
EY 6.02 6.08 -23.46 575.55 -30.40 -61.89 -100.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.00 0.31 0.27 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/03/09 21/11/08 28/08/08 26/05/08 25/02/08 26/11/07 27/08/07 -
Price 0.22 0.21 0.26 0.22 0.25 0.31 0.17 -
P/RPS 1.10 1.19 5.21 4.78 5.48 7.30 4.08 -56.10%
P/EPS 18.28 17.27 -4.62 0.17 -2.35 -2.64 -1.21 -
EY 5.47 5.79 -21.65 575.55 -42.56 -37.94 -82.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.00 0.33 0.27 0.00 0.00 0.00 -

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