[M&G] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -38.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Revenue 29,294 7,301 4,798 258 286.33%
PBT -85,161 -18,880 -13,881 -3,756 143.85%
Tax -13 -3 -2,054 323 -
NP -85,174 -18,883 -15,935 -3,433 150.21%
-
NP to SH -85,174 -18,883 -15,935 -3,433 150.21%
-
Tax Rate - - - - -
Total Cost 114,468 26,184 20,733 3,691 166.67%
-
Net Worth -57,616 27,001 0 194,196 -
Dividend
30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Net Worth -57,616 27,001 0 194,196 -
NOSH 180,051 180,009 179,931 179,811 0.03%
Ratio Analysis
30/09/07 30/09/06 30/09/05 31/03/04 CAGR
NP Margin -290.76% -258.64% -332.12% -1,330.62% -
ROE 0.00% -69.93% 0.00% -1.77% -
Per Share
30/09/07 30/09/06 30/09/05 31/03/04 CAGR
RPS 16.27 4.06 2.67 0.14 288.90%
EPS -47.31 -10.49 -8.86 -1.91 150.09%
DPS 0.00 0.00 0.00 0.00 -
NAPS -0.32 0.15 0.00 1.08 -
Adjusted Per Share Value based on latest NOSH - 179,811
30/09/07 30/09/06 30/09/05 31/03/04 CAGR
RPS 3.75 0.93 0.61 0.03 297.08%
EPS -10.91 -2.42 -2.04 -0.44 150.17%
DPS 0.00 0.00 0.00 0.00 -
NAPS -0.0738 0.0346 0.00 0.2487 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Date 28/09/07 29/09/06 30/09/05 31/03/04 -
Price 0.19 0.14 0.38 1.70 -
P/RPS 1.17 3.45 14.25 1,184.80 -86.14%
P/EPS -0.40 -1.33 -4.29 -89.04 -78.64%
EY -248.98 -74.93 -23.31 -1.12 368.05%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.93 0.00 1.57 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Date 26/11/07 27/11/06 21/11/05 - -
Price 0.31 0.17 0.26 0.00 -
P/RPS 1.91 4.19 9.75 0.00 -
P/EPS -0.66 -1.62 -2.94 0.00 -
EY -152.60 -61.71 -34.06 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.13 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