[M&G] YoY TTM Result on 31-Jul-2019 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
20-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 6.76%
YoY- -40.82%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
Revenue 250,315 172,763 215,336 167,548 74,868 185,701 144,628 9.04%
PBT -12,158 28,154 -71,766 -60,400 -43,548 -149,204 -7,596 7.70%
Tax -479 -6,670 -748 -315 -621 31,487 -3,903 -28.18%
NP -12,637 21,484 -72,514 -60,715 -44,169 -117,717 -11,499 1.50%
-
NP to SH -13,503 7,401 -55,467 -41,912 -29,763 -82,752 -8,794 7.00%
-
Tax Rate - 23.69% - - - - - -
Total Cost 262,952 151,279 287,850 228,263 119,037 303,418 156,127 8.57%
-
Net Worth 89,622 105,189 26,132 82,884 0 98,220 178,640 -10.31%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
Net Worth 89,622 105,189 26,132 82,884 0 98,220 178,640 -10.31%
NOSH 723,878 723,878 723,878 723,878 723,878 701,572 699,727 0.53%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
NP Margin -5.05% 12.44% -33.67% -36.24% -59.00% -63.39% -7.95% -
ROE -15.07% 7.04% -212.26% -50.57% 0.00% -84.25% -4.92% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
RPS 11.26 7.77 29.75 23.15 10.34 26.47 20.67 -9.14%
EPS -0.61 0.33 -7.66 -5.79 -4.11 -11.80 -1.26 -10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.0473 0.0361 0.1145 0.00 0.14 0.2553 -25.27%
Adjusted Per Share Value based on latest NOSH - 723,878
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
RPS 32.06 22.12 27.58 21.46 9.59 23.78 18.52 9.04%
EPS -1.73 0.95 -7.10 -5.37 -3.81 -10.60 -1.13 6.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 0.1347 0.0335 0.1061 0.00 0.1258 0.2288 -10.31%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/03/17 31/03/16 -
Price 0.075 0.125 0.065 0.08 0.12 0.475 0.39 -
P/RPS 0.67 1.61 0.22 0.35 1.16 1.79 1.89 -15.09%
P/EPS -12.35 37.56 -0.85 -1.38 -2.92 -4.03 -31.03 -13.53%
EY -8.10 2.66 -117.88 -72.37 -34.26 -24.83 -3.22 15.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.64 1.80 0.70 0.00 3.39 1.53 3.13%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 CAGR
Date 26/09/22 30/09/21 22/09/20 20/09/19 - 23/05/17 30/05/16 -
Price 0.09 0.115 0.07 0.07 0.00 0.485 0.40 -
P/RPS 0.80 1.48 0.24 0.30 0.00 1.83 1.94 -13.04%
P/EPS -14.82 34.56 -0.91 -1.21 0.00 -4.11 -31.83 -11.36%
EY -6.75 2.89 -109.46 -82.71 0.00 -24.32 -3.14 12.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.43 1.94 0.61 0.00 3.46 1.57 5.69%

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