[M&G] QoQ TTM Result on 30-Apr-2019 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
26-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
30-Apr-2019 [#4]
Profit Trend
QoQ- -33.96%
YoY- 75.99%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Revenue 174,893 171,083 167,548 157,886 182,101 95,153 170,021 2.63%
PBT -73,518 -75,471 -60,400 -64,320 -48,897 -17,238 -60,786 19.15%
Tax -588 -72 -315 -335 -413 -305 -926 -34.20%
NP -74,106 -75,543 -60,715 -64,655 -49,310 -17,543 -61,712 18.37%
-
NP to SH -54,133 -54,209 -41,912 -44,952 -33,556 -11,326 -41,089 28.93%
-
Tax Rate - - - - - - - -
Total Cost 248,999 246,626 228,263 222,541 231,411 112,696 231,733 6.84%
-
Net Worth 61,819 72,677 82,884 89,181 114,807 0 128,488 -49.05%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Net Worth 61,819 72,677 82,884 89,181 114,807 0 128,488 -49.05%
NOSH 723,878 723,878 723,878 723,878 723,878 723,878 723,878 0.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
NP Margin -42.37% -44.16% -36.24% -40.95% -27.08% -18.44% -36.30% -
ROE -87.57% -74.59% -50.57% -50.40% -29.23% 0.00% -31.98% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 24.16 23.63 23.15 21.81 25.16 13.14 23.49 2.62%
EPS -7.48 -7.49 -5.79 -6.21 -4.64 -1.56 -5.68 28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0854 0.1004 0.1145 0.1232 0.1586 0.00 0.1775 -49.05%
Adjusted Per Share Value based on latest NOSH - 723,878
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 7.83 7.66 7.50 7.07 8.15 4.26 7.61 2.66%
EPS -2.42 -2.43 -1.88 -2.01 -1.50 -0.51 -1.84 28.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0277 0.0325 0.0371 0.0399 0.0514 0.00 0.0575 -48.99%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 29/03/19 31/01/19 31/12/18 -
Price 0.075 0.07 0.08 0.085 0.095 0.065 0.06 -
P/RPS 0.31 0.30 0.35 0.39 0.38 0.49 0.26 17.60%
P/EPS -1.00 -0.93 -1.38 -1.37 -2.05 -4.15 -1.06 -5.22%
EY -99.71 -106.98 -72.37 -73.06 -48.80 -24.07 -94.60 4.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.70 0.70 0.69 0.60 0.00 0.34 140.25%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 26/03/20 31/12/19 20/09/19 26/06/19 27/05/19 - 25/02/19 -
Price 0.055 0.075 0.07 0.085 0.085 0.00 0.07 -
P/RPS 0.23 0.32 0.30 0.39 0.34 0.00 0.30 -21.72%
P/EPS -0.74 -1.00 -1.21 -1.37 -1.83 0.00 -1.23 -37.39%
EY -135.97 -99.85 -82.71 -73.06 -54.54 0.00 -81.09 61.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.61 0.69 0.54 0.00 0.39 57.86%

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