Highlights

[M&G] QoQ Quarter Result on 2015-09-30 [#3]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 23-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
Revenue 46,889 58,796 97,739 0 112,822 0 115,586 -62.47%
  QoQ % -20.25% -39.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.57% 50.87% 84.56% 0.00% 97.61% 0.00% 100.00%
PBT -7,294 -8,800 -302 0 6,745 0 -18,109 -62.76%
  QoQ % 17.11% -2,813.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.28% 48.59% 1.67% -0.00% -37.25% -0.00% 100.00%
Tax -2,979 -392 -924 0 -90 0 -275 1,230.59%
  QoQ % -659.95% 57.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,083.27% 142.55% 336.00% -0.00% 32.73% -0.00% 100.00%
NP -10,273 -9,192 -1,226 0 6,655 0 -18,384 -46.86%
  QoQ % -11.76% -649.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.88% 50.00% 6.67% -0.00% -36.20% -0.00% 100.00%
NP to SH -7,697 -3,317 -1,097 0 4,740 0 -20,274 -65.08%
  QoQ % -132.05% -202.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.96% 16.36% 5.41% -0.00% -23.38% -0.00% 100.00%
Tax Rate - % - % - % - % 1.33 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 57,162 67,988 98,965 0 106,167 0 133,970 -60.36%
  QoQ % -15.92% -31.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.67% 50.75% 73.87% 0.00% 79.25% 0.00% 100.00%
Net Worth 178,640 18,961,171 18,749,992 - 19,171,696 - 18,820,444 -99.36%
  QoQ % -99.06% 1.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.95% 100.75% 99.63% 0.00% 101.87% 0.00% 100.00%
Dividend
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 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
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
Net Worth 178,640 18,961,171 18,749,992 - 19,171,696 - 18,820,444 -99.36%
  QoQ % -99.06% 1.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.95% 100.75% 99.63% 0.00% 101.87% 0.00% 100.00%
NOSH 699,727 705,744 685,625 697,058 697,058 701,522 701,522 -0.28%
  QoQ % -0.85% 2.93% -1.64% 0.00% -0.64% 0.00% -
  Horiz. % 99.74% 100.60% 97.73% 99.36% 99.36% 100.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
NP Margin -21.91 % -15.63 % -1.25 % - % 5.90 % - % -15.91 % 41.57%
  QoQ % -40.18% -1,150.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.71% 98.24% 7.86% 0.00% -37.08% 0.00% 100.00%
ROE -4.31 % -0.02 % -0.01 % - % 0.02 % - % -0.11 % 5,277.53%
  QoQ % -21,450.00% -100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3,918.18% 18.18% 9.09% 0.00% -18.18% 0.00% 100.00%
Per Share
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
RPS 6.70 8.33 14.26 - 16.19 - 16.48 -62.38%
  QoQ % -19.57% -41.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.66% 50.55% 86.53% 0.00% 98.24% 0.00% 100.00%
EPS -1.10 -0.47 -0.16 0.00 0.68 0.00 -2.89 -64.98%
  QoQ % -134.04% -193.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.06% 16.26% 5.54% -0.00% -23.53% -0.00% 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 0.2553 26.8669 27.3473 - 27.5037 - 26.8280 -99.36%
  QoQ % -99.05% -1.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.95% 100.14% 101.94% 0.00% 102.52% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
RPS 6.48 8.12 13.50 - 15.59 - 15.97 -62.46%
  QoQ % -20.20% -39.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.58% 50.85% 84.53% 0.00% 97.62% 0.00% 100.00%
EPS -1.06 -0.46 -0.15 0.00 0.65 0.00 -2.80 -65.19%
  QoQ % -130.43% -206.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.86% 16.43% 5.36% -0.00% -23.21% -0.00% 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 0.2468 26.1939 25.9021 - 26.4847 - 25.9994 -99.36%
  QoQ % -99.06% 1.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.95% 100.75% 99.63% 0.00% 101.87% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
Date 31/03/16 31/12/15 30/10/15 30/09/15 31/07/15 30/06/15 30/04/15 -
Price 0.3900 0.3850 0.5100 0.4800 0.4550 0.4850 0.4950 -
P/RPS 5.82 0.00 3.58 0.00 2.81 0.00 3.00 105.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 194.00% 0.00% 119.33% 0.00% 93.67% 0.00% 100.00%
P/EPS -35.45 0.00 -318.75 0.00 66.91 0.00 -17.13 120.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 206.95% -0.00% 1,860.77% -0.00% -390.60% -0.00% 100.00%
EY -2.82 0.00 -0.31 0.00 1.49 0.00 -5.84 -54.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.29% -0.00% 5.31% -0.00% -25.51% -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 1.53 0.01 0.02 0.00 0.02 0.00 0.02 11,023.45%
  QoQ % 15,200.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,650.00% 50.00% 100.00% 0.00% 100.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
Date 30/05/16 26/02/16 07/12/15 - 29/09/15 - 29/06/15 -
Price 0.4000 0.4250 0.4550 0.0000 0.4950 0.0000 0.4850 -
P/RPS 5.97 0.00 3.19 0.00 3.06 0.00 2.94 115.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 203.06% 0.00% 108.50% 0.00% 104.08% 0.00% 100.00%
P/EPS -36.36 0.00 -284.38 0.00 72.79 0.00 -16.78 131.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 216.69% -0.00% 1,694.76% -0.00% -433.79% -0.00% 100.00%
EY -2.75 0.00 -0.35 0.00 1.37 0.00 -5.96 -56.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.14% -0.00% 5.87% -0.00% -22.99% -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 1.57 0.02 0.02 0.00 0.02 0.00 0.02 11,339.71%
  QoQ % 7,750.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,850.00% 100.00% 100.00% 0.00% 100.00% 0.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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