[M&G] QoQ TTM Result on 31-Dec-2018

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Dec-2018
Profit Trend
QoQ- -81.89%
YoY- -126.74%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Revenue 157,886 182,101 95,153 170,021 84,268 157,344 74,868 171.17%
PBT -64,320 -48,897 -17,238 -60,786 -33,192 -291,702 -43,548 68.44%
Tax -335 -413 -305 -926 -193 10,529 -621 -56.18%
NP -64,655 -49,310 -17,543 -61,712 -33,385 -281,173 -44,169 66.43%
-
NP to SH -44,952 -33,556 -11,326 -41,089 -22,590 -194,938 -29,763 73.54%
-
Tax Rate - - - - - - - -
Total Cost 222,541 231,411 112,696 231,733 117,653 438,517 119,037 130.83%
-
Net Worth 89,181 114,807 0 128,488 0 128,271 0 -
Dividend
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Net Worth 89,181 114,807 0 128,488 0 128,271 0 -
NOSH 723,878 723,878 723,878 723,878 723,878 723,878 723,878 0.00%
Ratio Analysis
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
NP Margin -40.95% -27.08% -18.44% -36.30% -39.62% -178.70% -59.00% -
ROE -50.40% -29.23% 0.00% -31.98% 0.00% -151.97% 0.00% -
Per Share
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 21.81 25.16 13.14 23.49 11.64 21.74 10.34 171.24%
EPS -6.21 -4.64 -1.56 -5.68 -3.12 -26.93 -4.11 73.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1232 0.1586 0.00 0.1775 0.00 0.1772 0.00 -
Adjusted Per Share Value based on latest NOSH - 723,878
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 7.07 8.15 4.26 7.61 3.77 7.05 3.35 171.44%
EPS -2.01 -1.50 -0.51 -1.84 -1.01 -8.73 -1.33 73.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0514 0.00 0.0575 0.00 0.0574 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 30/04/19 29/03/19 31/01/19 31/12/18 31/10/18 28/09/18 31/07/18 -
Price 0.085 0.095 0.065 0.06 0.075 0.10 0.12 -
P/RPS 0.39 0.38 0.49 0.26 0.64 0.46 1.16 -76.71%
P/EPS -1.37 -2.05 -4.15 -1.06 -2.40 -0.37 -2.92 -63.64%
EY -73.06 -48.80 -24.07 -94.60 -41.61 -269.30 -34.26 175.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.00 0.34 0.00 0.56 0.00 -
Price Multiplier on Announcement Date
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 26/06/19 27/05/19 - 25/02/19 - 28/11/18 - -
Price 0.085 0.085 0.00 0.07 0.00 0.075 0.00 -
P/RPS 0.39 0.34 0.00 0.30 0.00 0.35 0.00 -
P/EPS -1.37 -1.83 0.00 -1.23 0.00 -0.28 0.00 -
EY -73.06 -54.54 0.00 -81.09 0.00 -359.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.54 0.00 0.39 0.00 0.42 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