[M&G] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ-0.0%
YoY- 7.74%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
Revenue 158,413 182,285 278,515 219,134 285,480 345,788 375,366 -14.73%
PBT -298,960 -206,827 -39,817 -19,427 12,194 9,222 29,912 -
Tax 15,047 427,039 -2,318 -1,320 -333 -5,536 -9,199 -
NP -283,913 220,212 -42,135 -20,747 11,861 3,686 20,713 -
-
NP to SH -197,291 271,407 -29,039 -24,986 -27,082 -33,592 4,557 -
-
Tax Rate - - - - 2.73% 60.03% 30.75% -
Total Cost 442,326 -37,927 320,650 239,881 273,619 342,102 354,653 4.16%
-
Net Worth 136,957 434,955 162,396 0 179,124 0 20,827,535 -60.46%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
Div - 1,052 - - - - - -
Div Payout % - 0.39% - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 136,957 434,955 162,396 0 179,124 0 20,827,535 -60.46%
NOSH 723,878 701,541 702,406 701,522 682,898 472,307 386,274 12.30%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
NP Margin -179.22% 120.81% -15.13% -9.47% 4.15% 1.07% 5.52% -
ROE -144.05% 62.40% -17.88% 0.00% -15.12% 0.00% 0.02% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
RPS 21.88 25.98 39.65 31.24 41.80 73.21 97.18 -24.07%
EPS -27.25 38.69 -4.13 -3.56 -3.97 -7.11 1.18 -
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1892 0.62 0.2312 0.00 0.2623 0.00 53.919 -64.79%
Adjusted Per Share Value based on latest NOSH - 701,522
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
RPS 7.09 8.16 12.47 9.81 12.78 15.48 16.81 -14.73%
EPS -8.83 12.15 -1.30 -1.12 -1.21 -1.50 0.20 -
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.1948 0.0727 0.00 0.0802 0.00 9.3258 -60.47%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/01/15 30/01/14 31/01/13 -
Price 0.10 0.47 0.375 0.485 0.525 0.72 0.37 -
P/RPS 0.46 1.81 0.95 1.55 1.26 0.98 0.38 3.59%
P/EPS -0.37 1.21 -9.07 -13.62 -13.24 -10.12 31.36 -
EY -272.55 82.31 -11.02 -7.34 -7.55 -9.88 3.19 -
DY 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.76 1.62 0.00 2.00 0.00 0.01 108.21%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 CAGR
Date 23/08/18 29/08/17 30/08/16 - - 25/03/14 27/03/13 -
Price 0.115 0.27 0.39 0.00 0.00 0.655 0.38 -
P/RPS 0.53 1.04 0.98 0.00 0.00 0.89 0.39 5.82%
P/EPS -0.42 0.70 -9.43 0.00 0.00 -9.21 32.21 -
EY -237.00 143.29 -10.60 0.00 0.00 -10.86 3.10 -
DY 0.00 0.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.44 1.69 0.00 0.00 0.00 0.01 113.68%

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