[M&G] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -164.59%
YoY- -553.61%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Revenue 32,177 28,598 26,304 4,910 0 0 -
PBT 250,128 -76,689 -81,561 -28,536 -3,006 0 -
Tax -14 -17 -16 1,860 -1,074 0 -
NP 250,113 -76,706 -81,577 -26,676 -4,081 0 -
-
NP to SH 250,113 -76,706 -81,577 -26,676 -4,081 0 -
-
Tax Rate 0.01% - - - - - -
Total Cost -217,936 105,305 107,881 31,586 4,081 0 -
-
Net Worth 149,405 -12,600 64,805 174,678 114,037 0 -
Dividend
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 149,405 -12,600 64,805 174,678 114,037 0 -
NOSH 180,006 180,006 180,015 180,081 120,039 0 -
Ratio Analysis
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 777.30% -268.22% -310.13% -543.23% 0.00% 0.00% -
ROE 167.41% 0.00% -125.88% -15.27% -3.58% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 17.88 15.89 14.61 2.73 0.00 0.00 -
EPS 138.95 -42.61 -45.32 -14.81 -3.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 -0.07 0.36 0.97 0.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 180,313
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 1.44 1.28 1.18 0.22 0.00 0.00 -
EPS 11.20 -3.43 -3.65 -1.19 -0.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 -0.0056 0.029 0.0782 0.0511 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Date 31/03/08 30/03/07 31/03/06 30/09/04 - - -
Price 0.22 0.14 0.15 1.20 0.00 0.00 -
P/RPS 1.23 0.88 1.03 44.01 0.00 0.00 -
P/EPS 0.16 -0.33 -0.33 -8.10 0.00 0.00 -
EY 631.58 -304.38 -302.11 -12.34 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.00 0.42 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Date 26/05/08 21/05/07 22/05/06 25/11/04 12/12/03 - -
Price 0.22 0.16 0.15 0.71 0.00 0.00 -
P/RPS 1.23 1.01 1.03 26.04 0.00 0.00 -
P/EPS 0.16 -0.38 -0.33 -4.79 0.00 0.00 -
EY 631.58 -266.33 -302.11 -20.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.00 0.42 0.73 0.00 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