[M&G] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 CAGR
Revenue 112,822 0 115,586 0 103,548 0 107,545 6.61%
PBT 6,745 0 -18,109 0 -1,318 0 1,138 979.65%
Tax -90 0 -275 0 -1,045 0 -1,496 -97.66%
NP 6,655 0 -18,384 0 -2,363 0 -358 -
-
NP to SH 4,740 0 -20,274 0 -4,712 0 -3,281 -
-
Tax Rate 1.33% - - - - - 131.46% -
Total Cost 106,167 0 133,970 0 105,911 0 107,903 -2.14%
-
Net Worth 19,171,696 0 18,820,444 0 179,124 0 144,686 68673.18%
Dividend
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 CAGR
Net Worth 19,171,696 0 18,820,444 0 179,124 0 144,686 68673.18%
NOSH 697,058 701,522 701,522 682,898 682,898 537,868 537,868 41.42%
Ratio Analysis
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 CAGR
NP Margin 5.90% 0.00% -15.91% 0.00% -2.28% 0.00% -0.33% -
ROE 0.02% 0.00% -0.11% 0.00% -2.63% 0.00% -2.27% -
Per Share
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 CAGR
RPS 16.19 0.00 16.48 0.00 15.16 0.00 19.99 -24.56%
EPS 0.68 0.00 -2.89 0.00 -0.69 0.00 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 27.5037 0.00 26.828 0.00 0.2623 0.00 0.269 48527.25%
Adjusted Per Share Value based on latest NOSH - 682,898
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 CAGR
RPS 14.45 0.00 14.80 0.00 13.26 0.00 13.77 6.65%
EPS 0.61 0.00 -2.60 0.00 -0.60 0.00 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 24.5514 0.00 24.1016 0.00 0.2294 0.00 0.1853 68666.15%
Price Multiplier on Financial Quarter End Date
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 CAGR
Date 31/07/15 30/06/15 30/04/15 31/03/15 30/01/15 31/12/14 31/10/14 -
Price 0.455 0.485 0.495 0.49 0.525 0.55 0.85 -
P/RPS 2.81 0.00 3.00 0.00 3.46 0.00 4.25 -42.48%
P/EPS 66.91 0.00 -17.13 0.00 -76.09 0.00 -139.34 -
EY 1.49 0.00 -5.84 0.00 -1.31 0.00 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.00 0.02 0.00 2.00 0.00 3.16 -99.88%
Price Multiplier on Announcement Date
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 CAGR
Date 29/09/15 - 29/06/15 - 27/03/15 - 10/12/14 -
Price 0.495 0.00 0.485 0.00 0.495 0.00 0.565 -
P/RPS 3.06 0.00 2.94 0.00 3.26 0.00 2.83 11.01%
P/EPS 72.79 0.00 -16.78 0.00 -71.74 0.00 -92.62 -
EY 1.37 0.00 -5.96 0.00 -1.39 0.00 -1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.00 0.02 0.00 1.89 0.00 2.10 -99.80%

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