[M&G] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -36.24%
YoY- 844.64%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/20 31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 CAGR
Revenue 211,581 0 158,285 151,241 165,273 0 435,570 -14.07%
PBT -55,664 0 -80,521 -182,254 -76,438 0 -24,388 18.93%
Tax -777 0 -976 544,995 2,004 0 -3,753 -28.17%
NP -56,441 0 -81,497 362,741 -74,434 0 -28,141 15.74%
-
NP to SH -42,161 0 -54,981 409,630 -55,010 0 -37,689 2.38%
-
Tax Rate - - - - - - - -
Total Cost 268,022 0 239,782 -211,500 239,707 0 463,711 -10.88%
-
Net Worth 61,819 0 128,271 312,842 147,349 0 17,235,159 -69.36%
Dividend
31/01/20 31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 CAGR
Div - - - 1,422 - - - -
Div Payout % - - - 0.35% - - - -
Equity
31/01/20 31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 CAGR
Net Worth 61,819 0 128,271 312,842 147,349 0 17,235,159 -69.36%
NOSH 723,878 723,878 723,878 723,878 701,666 697,058 642,431 2.53%
Ratio Analysis
31/01/20 31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 CAGR
NP Margin -26.68% 0.00% -51.49% 239.84% -45.04% 0.00% -6.46% -
ROE -68.20% 0.00% -42.86% 130.94% -37.33% 0.00% -0.22% -
Per Share
31/01/20 31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 CAGR
RPS 29.23 0.00 21.87 21.27 23.55 0.00 67.80 -16.20%
EPS -5.83 0.00 -7.60 57.73 -7.84 0.00 -5.87 -0.14%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.0854 0.00 0.1772 0.44 0.21 0.00 26.828 -70.12%
Adjusted Per Share Value based on latest NOSH - 723,878
31/01/20 31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 CAGR
RPS 9.47 0.00 7.09 6.77 7.40 0.00 19.50 -14.08%
EPS -1.89 0.00 -2.46 18.34 -2.46 0.00 -1.69 2.37%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.0277 0.00 0.0574 0.1401 0.066 0.00 7.7172 -69.36%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 CAGR
Date 31/01/20 31/01/19 28/09/18 29/09/17 30/09/16 30/09/15 30/04/15 -
Price 0.075 0.065 0.10 0.235 0.355 0.48 0.495 -
P/RPS 0.26 0.00 0.46 1.10 1.51 0.00 0.73 -19.50%
P/EPS -1.29 0.00 -1.32 0.41 -4.53 0.00 -8.44 -32.61%
EY -77.66 0.00 -75.95 245.16 -22.08 0.00 -11.85 48.44%
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 0.88 0.00 0.56 0.53 1.69 0.00 0.02 121.48%
Price Multiplier on Announcement Date
31/01/20 31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 CAGR
Date 26/03/20 - 28/11/18 29/11/17 23/11/16 - 29/06/15 -
Price 0.055 0.00 0.075 0.215 0.355 0.00 0.485 -
P/RPS 0.19 0.00 0.34 1.01 1.51 0.00 0.72 -24.41%
P/EPS -0.94 0.00 -0.99 0.37 -4.53 0.00 -8.27 -36.67%
EY -105.90 0.00 -101.27 267.97 -22.08 0.00 -12.10 57.74%
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 0.42 0.49 1.69 0.00 0.02 107.14%

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