[M&G] YoY Annual (Unaudited) Result on 31-Dec-2015 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2015 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/20 30/04/19 31/12/17 31/12/15 31/07/14 31/07/13 CAGR
Revenue 213,554 232,753 152,061 0 0 276,884 306,538 -3.77%
PBT -65,527 -109,495 -368,000 0 0 41,959 42,928 -
Tax -836 -957 420,007 0 0 -747 -7,682 1.68%
NP -66,363 -110,452 52,007 0 0 41,212 35,246 -
-
NP to SH -49,622 -76,348 153,521 0 0 -10,414 -15,239 26.00%
-
Tax Rate - - - - - 1.78% 17.90% -
Total Cost 279,917 343,205 100,054 0 0 235,672 271,292 2.58%
-
Net Worth 41,840 89,181 166,492 124,968 124,968 16,566,082 14,976,369 -58.75%
Dividend
30/04/20 30/04/19 31/12/17 31/12/15 31/07/14 31/07/13 CAGR
Div - - 709,980,523 - - - - -
Div Payout % - - 462,464.75% - - - - -
Equity
30/04/20 30/04/19 31/12/17 31/12/15 31/07/14 31/07/13 CAGR
Net Worth 41,840 89,181 166,492 124,968 124,968 16,566,082 14,976,369 -58.75%
NOSH 723,878 723,878 723,878 462,844 462,844 462,844 397,567 6.84%
Ratio Analysis
30/04/20 30/04/19 31/12/17 31/12/15 31/07/14 31/07/13 CAGR
NP Margin -31.08% -47.45% 34.20% 0.00% 0.00% 14.88% 11.50% -
ROE -118.60% -85.61% 92.21% 0.00% 0.00% -0.06% -0.10% -
Per Share
30/04/20 30/04/19 31/12/17 31/12/15 31/07/14 31/07/13 CAGR
RPS 29.50 32.15 21.01 0.00 0.00 59.82 77.10 -9.93%
EPS -6.86 -10.55 21.21 0.00 0.00 -2.25 -3.82 17.94%
DPS 0.00 0.00 98,080.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.1232 0.23 0.27 0.27 35.7919 37.67 -61.39%
Adjusted Per Share Value based on latest NOSH - 705,744
30/04/20 30/04/19 31/12/17 31/12/15 31/07/14 31/07/13 CAGR
RPS 27.35 29.81 19.47 0.00 0.00 35.46 39.26 -3.77%
EPS -6.35 -9.78 19.66 0.00 0.00 -1.33 -1.95 26.04%
DPS 0.00 0.00 90,920.72 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.1142 0.2132 0.16 0.16 21.2147 19.1789 -58.75%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 31/12/17 31/12/15 31/07/14 31/07/13 CAGR
Date 30/04/20 30/04/19 29/12/17 31/12/15 31/12/15 31/07/14 31/07/13 -
Price 0.06 0.085 0.19 0.385 0.385 1.20 0.375 -
P/RPS 0.20 0.26 0.90 0.00 0.00 2.01 0.49 -28.94%
P/EPS -0.88 -0.81 0.90 0.00 0.00 -53.33 -9.78 -45.54%
EY -114.25 -124.08 111.62 0.00 0.00 -1.87 -10.22 83.84%
DY 0.00 0.00 516,210.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.69 0.83 1.43 1.43 0.03 0.01 69.05%
Price Multiplier on Announcement Date
30/04/20 30/04/19 31/12/17 31/12/15 31/07/14 31/07/13 CAGR
Date 30/07/20 26/06/19 28/02/18 - - 30/09/14 20/09/13 -
Price 0.065 0.085 0.17 0.00 0.00 0.86 0.41 -
P/RPS 0.22 0.26 0.81 0.00 0.00 1.44 0.53 -24.28%
P/EPS -0.95 -0.81 0.80 0.00 0.00 -38.22 -10.70 -42.13%
EY -105.46 -124.08 124.75 0.00 0.00 -2.62 -9.35 72.83%
DY 0.00 0.00 576,941.20 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.69 0.74 0.00 0.00 0.02 0.01 81.49%

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