Highlights

[M&G] QoQ Quarter Result on 2016-06-30 [#2]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -119.93%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 CAGR
Revenue 30,701 77,934 35,835 41,231 46,889 58,796 97,739 -55.85%
  QoQ % -60.61% 117.48% -13.09% -12.07% -20.25% -39.84% -
  Horiz. % 31.41% 79.74% 36.66% 42.18% 47.97% 60.16% 100.00%
PBT -34,132 -65,036 -29,402 -20,634 -7,294 -8,800 -302 2,715.27%
  QoQ % 47.52% -121.20% -42.49% -182.89% 17.11% -2,813.91% -
  Horiz. % 11,301.99% 21,535.10% 9,735.76% 6,832.45% 2,415.23% 2,913.91% 100.00%
Tax 9,513 17,490 5,294 -810 -2,979 -392 -924 -
  QoQ % -45.61% 230.37% 753.58% 72.81% -659.95% 57.58% -
  Horiz. % -1,029.55% -1,892.86% -572.94% 87.66% 322.40% 42.42% 100.00%
NP -24,619 -47,546 -24,108 -21,444 -10,273 -9,192 -1,226 731.30%
  QoQ % 48.22% -97.22% -12.42% -108.74% -11.76% -649.76% -
  Horiz. % 2,008.07% 3,878.14% 1,966.39% 1,749.10% 837.93% 749.76% 100.00%
NP to SH -16,066 -33,126 -16,632 -16,928 -7,697 -3,317 -1,097 565.24%
  QoQ % 51.50% -99.17% 1.75% -119.93% -132.05% -202.37% -
  Horiz. % 1,464.54% 3,019.69% 1,516.13% 1,543.12% 701.64% 302.37% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 55,320 125,480 59,943 62,675 57,162 67,988 98,965 -33.68%
  QoQ % -55.91% 109.33% -4.36% 9.64% -15.92% -31.30% -
  Horiz. % 55.90% 126.79% 60.57% 63.33% 57.76% 68.70% 100.00%
Net Worth 98,220 112,291 147,372 162,396 178,640 18,961,171 18,749,992 -97.55%
  QoQ % -12.53% -23.80% -9.25% -9.09% -99.06% 1.13% -
  Horiz. % 0.52% 0.60% 0.79% 0.87% 0.95% 101.13% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 CAGR
Net Worth 98,220 112,291 147,372 162,396 178,640 18,961,171 18,749,992 -97.55%
  QoQ % -12.53% -23.80% -9.25% -9.09% -99.06% 1.13% -
  Horiz. % 0.52% 0.60% 0.79% 0.87% 0.95% 101.13% 100.00%
NOSH 701,572 701,822 701,772 702,406 699,727 705,744 685,625 1.64%
  QoQ % -0.04% 0.01% -0.09% 0.38% -0.85% 2.93% -
  Horiz. % 102.33% 102.36% 102.36% 102.45% 102.06% 102.93% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 CAGR
NP Margin -80.19 % -61.01 % -67.28 % -52.01 % -21.91 % -15.63 % -1.25 % 1,787.48%
  QoQ % -31.44% 9.32% -29.36% -137.38% -40.18% -1,150.40% -
  Horiz. % 6,415.20% 4,880.80% 5,382.40% 4,160.80% 1,752.80% 1,250.40% 100.00%
ROE -16.36 % -29.50 % -11.29 % -10.42 % -4.31 % -0.02 % -0.01 % 18,474.57%
  QoQ % 44.54% -161.29% -8.35% -141.76% -21,450.00% -100.00% -
  Horiz. % 163,600.02% 295,000.00% 112,900.00% 104,200.00% 43,100.00% 200.00% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 CAGR
RPS 4.38 11.10 5.11 5.87 6.70 8.33 14.26 -56.54%
  QoQ % -60.54% 117.22% -12.95% -12.39% -19.57% -41.58% -
  Horiz. % 30.72% 77.84% 35.83% 41.16% 46.98% 58.42% 100.00%
EPS -2.29 -4.72 -2.37 -2.41 -1.10 -0.47 -0.16 554.53%
  QoQ % 51.48% -99.16% 1.66% -119.09% -134.04% -193.75% -
  Horiz. % 1,431.25% 2,950.00% 1,481.25% 1,506.25% 687.50% 293.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1400 0.1600 0.2100 0.2312 0.2553 26.8669 27.3473 -97.59%
  QoQ % -12.50% -23.81% -9.17% -9.44% -99.05% -1.76% -
  Horiz. % 0.51% 0.59% 0.77% 0.85% 0.93% 98.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 CAGR
RPS 4.24 10.77 4.95 5.70 6.48 8.12 13.50 -55.85%
  QoQ % -60.63% 117.58% -13.16% -12.04% -20.20% -39.85% -
  Horiz. % 31.41% 79.78% 36.67% 42.22% 48.00% 60.15% 100.00%
EPS -2.22 -4.58 -2.30 -2.34 -1.06 -0.46 -0.15 570.19%
  QoQ % 51.53% -99.13% 1.71% -120.75% -130.43% -206.67% -
  Horiz. % 1,480.00% 3,053.33% 1,533.33% 1,560.00% 706.67% 306.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1357 0.1551 0.2036 0.2243 0.2468 26.1939 25.9021 -97.55%
  QoQ % -12.51% -23.82% -9.23% -9.12% -99.06% 1.13% -
  Horiz. % 0.52% 0.60% 0.79% 0.87% 0.95% 101.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/10/15 -
Price 0.4750 0.3400 0.3550 0.3750 0.3900 0.3850 0.5100 -
P/RPS 10.85 3.06 6.95 6.39 5.82 0.00 3.58 118.76%
  QoQ % 254.58% -55.97% 8.76% 9.79% 0.00% 0.00% -
  Horiz. % 303.07% 85.47% 194.13% 178.49% 162.57% 0.00% 100.00%
P/EPS -20.74 -7.20 -14.98 -15.56 -35.45 0.00 -318.75 -85.47%
  QoQ % -188.06% 51.94% 3.73% 56.11% 0.00% 0.00% -
  Horiz. % 6.51% 2.26% 4.70% 4.88% 11.12% -0.00% 100.00%
EY -4.82 -13.88 -6.68 -6.43 -2.82 0.00 -0.31 593.95%
  QoQ % 65.27% -107.78% -3.89% -128.01% 0.00% 0.00% -
  Horiz. % 1,554.84% 4,477.42% 2,154.84% 2,074.19% 909.68% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.39 2.13 1.69 1.62 1.53 0.01 0.02 3,647.88%
  QoQ % 59.15% 26.04% 4.32% 5.88% 15,200.00% -50.00% -
  Horiz. % 16,950.00% 10,650.00% 8,450.00% 8,100.00% 7,650.00% 50.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 CAGR
Date 23/05/17 28/02/17 23/11/16 30/08/16 30/05/16 26/02/16 07/12/15 -
Price 0.4850 0.4400 0.3550 0.3900 0.4000 0.4250 0.4550 -
P/RPS 11.08 3.96 6.95 6.64 5.97 0.00 3.19 140.86%
  QoQ % 179.80% -43.02% 4.67% 11.22% 0.00% 0.00% -
  Horiz. % 347.34% 124.14% 217.87% 208.15% 187.15% 0.00% 100.00%
P/EPS -21.18 -9.32 -14.98 -16.18 -36.36 0.00 -284.38 -84.02%
  QoQ % -127.25% 37.78% 7.42% 55.50% 0.00% 0.00% -
  Horiz. % 7.45% 3.28% 5.27% 5.69% 12.79% -0.00% 100.00%
EY -4.72 -10.73 -6.68 -6.18 -2.75 0.00 -0.35 527.61%
  QoQ % 56.01% -60.63% -8.09% -124.73% 0.00% 0.00% -
  Horiz. % 1,348.57% 3,065.71% 1,908.57% 1,765.71% 785.71% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.46 2.75 1.69 1.69 1.57 0.02 0.02 3,702.35%
  QoQ % 25.82% 62.72% 0.00% 7.64% 7,750.00% 0.00% -
  Horiz. % 17,300.00% 13,750.00% 8,450.00% 8,450.00% 7,850.00% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS