[M&G] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1099.79%
YoY- 1404.52%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
Revenue 216,702 0 149,736 137,032 176,240 0 422,184 -13.09%
PBT -56,776 0 -87,094 -224,776 -55,856 0 -362 189.82%
Tax -82 0 -1,242 808,680 -7,580 0 -5,082 -58.04%
NP -56,858 0 -88,336 583,904 -63,436 0 -5,444 63.85%
-
NP to SH -41,164 0 -59,522 642,502 -49,252 0 -15,986 22.03%
-
Tax Rate - - - - - - - -
Total Cost 273,560 0 238,072 -446,872 239,676 0 427,628 -8.97%
-
Net Worth 72,677 0 136,957 434,976 162,208 0 160,043 -15.30%
Dividend
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
Div - - - 2,104 - - - -
Div Payout % - - - 0.33% - - - -
Equity
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
Net Worth 72,677 0 136,957 434,976 162,208 0 160,043 -15.30%
NOSH 723,878 723,878 723,878 701,574 701,595 642,431 610,152 3.66%
Ratio Analysis
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
NP Margin -26.24% 0.00% -58.99% 426.11% -35.99% 0.00% -1.29% -
ROE -56.64% 0.00% -43.46% 147.71% -30.36% 0.00% -9.99% -
Per Share
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
RPS 29.94 0.00 20.69 19.53 25.12 0.00 69.19 -16.16%
EPS -5.68 0.00 -8.22 91.58 -7.02 0.00 -2.62 17.68%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.1004 0.00 0.1892 0.62 0.2312 0.00 0.2623 -18.30%
Adjusted Per Share Value based on latest NOSH - 701,541
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
RPS 27.75 0.00 19.18 17.55 22.57 0.00 54.07 -13.09%
EPS -5.27 0.00 -7.62 82.28 -6.31 0.00 -2.05 21.98%
DPS 0.00 0.00 0.00 0.27 0.00 0.00 0.00 -
NAPS 0.0931 0.00 0.1754 0.557 0.2077 0.00 0.205 -15.30%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
Date 31/10/19 31/10/18 29/06/18 30/06/17 30/06/16 30/06/15 30/01/15 -
Price 0.07 0.075 0.10 0.47 0.375 0.485 0.525 -
P/RPS 0.23 0.00 0.48 2.41 1.49 0.00 0.76 -22.24%
P/EPS -1.23 0.00 -1.22 0.51 -5.34 0.00 -20.04 -44.42%
EY -81.24 0.00 -82.23 194.85 -18.72 0.00 -4.99 79.90%
DY 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.53 0.76 1.62 0.00 2.00 -19.82%
Price Multiplier on Announcement Date
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 CAGR
Date 31/12/19 - 23/08/18 29/08/17 30/08/16 - 27/03/15 -
Price 0.075 0.00 0.115 0.27 0.39 0.00 0.495 -
P/RPS 0.25 0.00 0.56 1.38 1.55 0.00 0.72 -19.96%
P/EPS -1.32 0.00 -1.40 0.29 -5.56 0.00 -18.89 -42.88%
EY -75.82 0.00 -71.50 339.19 -18.00 0.00 -5.29 75.14%
DY 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.61 0.44 1.69 0.00 1.89 -17.67%

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