[M&G] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -53.5%
YoY- -186.94%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
Revenue 95,153 157,344 191,365 216,611 228,408 219,134 339,665 -23.46%
PBT -17,238 -291,702 -201,527 -68,917 -11,364 -19,427 5,522 -
Tax -305 10,529 426,152 3,900 -365 -1,320 -4,919 -44.24%
NP -17,543 -281,173 224,625 -65,017 -11,729 -20,747 603 -
-
NP to SH -11,326 -194,938 274,212 -44,574 -15,534 -24,986 -37,271 -22.14%
-
Tax Rate - - - - - - 89.08% -
Total Cost 112,696 438,517 -33,260 281,628 240,137 239,881 339,062 -20.66%
-
Net Worth 0 128,271 312,842 147,372 0 18,820,444 14,567,232 -
Dividend
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
Div - - 1,052 - - - - -
Div Payout % - - 0.38% - - - - -
Equity
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
Net Worth 0 128,271 312,842 147,372 0 18,820,444 14,567,232 -
NOSH 723,878 723,878 723,878 701,772 697,058 701,522 469,910 9.50%
Ratio Analysis
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
NP Margin -18.44% -178.70% 117.38% -30.02% -5.14% -9.47% 0.18% -
ROE 0.00% -151.97% 87.65% -30.25% 0.00% -0.13% -0.26% -
Per Share
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
RPS 13.14 21.74 26.91 30.87 32.77 31.24 72.28 -30.11%
EPS -1.56 -26.93 38.57 -6.35 -2.23 -3.56 -7.93 -28.94%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1772 0.44 0.21 0.00 26.828 31.00 -
Adjusted Per Share Value based on latest NOSH - 701,772
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
RPS 12.59 20.82 25.32 28.66 30.22 28.99 44.94 -23.46%
EPS -1.50 -25.79 36.28 -5.90 -2.06 -3.31 -4.93 -22.12%
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1697 0.4139 0.195 0.00 24.8988 19.2719 -
Price Multiplier on Financial Quarter End Date
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
Date 31/01/19 28/09/18 29/09/17 30/09/16 30/09/15 30/04/15 30/04/14 -
Price 0.065 0.10 0.235 0.355 0.48 0.495 0.68 -
P/RPS 0.49 0.46 0.87 1.15 1.46 1.58 0.94 -12.79%
P/EPS -4.15 -0.37 0.61 -5.59 -21.54 -13.90 -8.57 -14.13%
EY -24.07 -269.30 164.11 -17.89 -4.64 -7.20 -11.66 16.45%
DY 0.00 0.00 0.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 0.53 1.69 0.00 0.02 0.02 -
Price Multiplier on Announcement Date
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
Date - 28/11/18 29/11/17 23/11/16 - - 20/06/14 -
Price 0.00 0.075 0.215 0.355 0.00 0.00 0.97 -
P/RPS 0.00 0.35 0.80 1.15 0.00 0.00 1.34 -
P/EPS 0.00 -0.28 0.56 -5.59 0.00 0.00 -12.23 -
EY 0.00 -359.06 179.38 -17.89 0.00 0.00 -8.18 -
DY 0.00 0.00 0.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.49 1.69 0.00 0.00 0.03 -

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