Highlights

[M&G] QoQ Quarter Result on 2017-12-31 [#0]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
31-Dec-2017
Profit Trend QoQ -     -1,011.60%    YoY -     -363.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 40,422 0 34,446 38,630 44,915 37,815 30,701 24.63%
  QoQ % 0.00% 0.00% -10.83% -13.99% 18.78% 23.17% -
  Horiz. % 131.66% 0.00% 112.20% 125.83% 146.30% 123.17% 100.00%
PBT -16,348 0 -27,200 -231,310 -24,102 -78,257 -34,132 -44.52%
  QoQ % 0.00% 0.00% 88.24% -859.71% 69.20% -129.28% -
  Horiz. % 47.90% -0.00% 79.69% 677.69% 70.61% 229.28% 100.00%
Tax -82 0 -539 11,261 4,407 394,742 9,513 -
  QoQ % 0.00% 0.00% -104.79% 155.53% -98.88% 4,049.50% -
  Horiz. % -0.86% 0.00% -5.67% 118.37% 46.33% 4,149.50% 100.00%
NP -16,430 0 -27,739 -220,049 -19,695 316,485 -24,619 -27.65%
  QoQ % 0.00% 0.00% 87.39% -1,017.28% -106.22% 1,385.53% -
  Horiz. % 66.74% -0.00% 112.67% 893.82% 80.00% -1,285.53% 100.00%
NP to SH -11,116 0 -18,647 -153,701 -13,827 337,231 -16,066 -25.53%
  QoQ % 0.00% 0.00% 87.87% -1,011.60% -104.10% 2,199.04% -
  Horiz. % 69.19% -0.00% 116.06% 956.68% 86.06% -2,099.04% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 56,852 0 62,185 258,679 64,610 -278,670 55,320 2.21%
  QoQ % 0.00% 0.00% -75.96% 300.37% 123.19% -603.74% -
  Horiz. % 102.77% 0.00% 112.41% 467.60% 116.79% -503.74% 100.00%
Net Worth 136,957 167,071 152,014 166,492 312,842 434,955 98,220 30.49%
  QoQ % -18.02% 9.90% -8.70% -46.78% -28.07% 342.84% -
  Horiz. % 139.44% 170.10% 154.77% 169.51% 318.51% 442.84% 100.00%
Dividend
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - 1,052 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 0.31 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 136,957 167,071 152,014 166,492 312,842 434,955 98,220 30.49%
  QoQ % -18.02% 9.90% -8.70% -46.78% -28.07% 342.84% -
  Horiz. % 139.44% 170.10% 154.77% 169.51% 318.51% 442.84% 100.00%
NOSH 723,878 723,878 723,878 723,879 711,006 701,541 701,572 2.54%
  QoQ % 0.00% 0.00% -0.00% 1.81% 1.35% -0.00% -
  Horiz. % 103.18% 103.18% 103.18% 103.18% 101.34% 100.00% 100.00%
Ratio Analysis
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -40.65 % - % -80.53 % -569.63 % -43.85 % 836.93 % -80.19 % -41.95%
  QoQ % 0.00% 0.00% 85.86% -1,199.04% -105.24% 1,143.68% -
  Horiz. % 50.69% 0.00% 100.42% 710.35% 54.68% -1,043.68% 100.00%
ROE -8.12 % - % -12.27 % -92.32 % -4.42 % 77.53 % -16.36 % -42.92%
  QoQ % 0.00% 0.00% 86.71% -1,988.69% -105.70% 573.90% -
  Horiz. % 49.63% 0.00% 75.00% 564.30% 27.02% -473.90% 100.00%
Per Share
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.58 - 4.76 5.34 6.32 5.39 4.38 21.39%
  QoQ % 0.00% 0.00% -10.86% -15.51% 17.25% 23.06% -
  Horiz. % 127.40% 0.00% 108.68% 121.92% 144.29% 123.06% 100.00%
EPS -1.54 0.00 -2.58 -21.23 -1.94 48.07 -2.29 -27.21%
  QoQ % 0.00% 0.00% 87.85% -994.33% -104.04% 2,199.13% -
  Horiz. % 67.25% -0.00% 112.66% 927.07% 84.72% -2,099.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1892 0.2308 0.2100 0.2300 0.4400 0.6200 0.1400 27.26%
  QoQ % -18.02% 9.90% -8.70% -47.73% -29.03% 342.86% -
  Horiz. % 135.14% 164.86% 150.00% 164.29% 314.29% 442.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.58 - 4.76 5.34 6.20 5.22 4.24 24.59%
  QoQ % 0.00% 0.00% -10.86% -13.87% 18.77% 23.11% -
  Horiz. % 131.60% 0.00% 112.26% 125.94% 146.23% 123.11% 100.00%
EPS -1.54 0.00 -2.58 -21.23 -1.91 46.59 -2.22 -25.38%
  QoQ % 0.00% 0.00% 87.85% -1,011.52% -104.10% 2,198.65% -
  Horiz. % 69.37% -0.00% 116.22% 956.31% 86.04% -2,098.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1892 0.2308 0.2100 0.2300 0.4322 0.6009 0.1357 30.48%
  QoQ % -18.02% 9.90% -8.70% -46.78% -28.07% 342.82% -
  Horiz. % 139.43% 170.08% 154.75% 169.49% 318.50% 442.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1000 0.1050 0.1250 0.1900 0.2350 0.4700 0.4750 -
P/RPS 1.79 0.00 2.63 3.56 3.72 8.72 10.85 -76.36%
  QoQ % 0.00% 0.00% -26.12% -4.30% -57.34% -19.63% -
  Horiz. % 16.50% 0.00% 24.24% 32.81% 34.29% 80.37% 100.00%
P/EPS -6.51 0.00 -4.85 -0.89 -12.08 0.98 -20.74 -60.45%
  QoQ % 0.00% 0.00% -444.94% 92.63% -1,332.65% 104.73% -
  Horiz. % 31.39% -0.00% 23.38% 4.29% 58.24% -4.73% 100.00%
EY -15.36 0.00 -20.61 -111.75 -8.28 102.28 -4.82 152.87%
  QoQ % 0.00% 0.00% 81.56% -1,249.64% -108.10% 2,221.99% -
  Horiz. % 318.67% -0.00% 427.59% 2,318.46% 171.78% -2,121.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.53 0.45 0.60 0.83 0.53 0.76 3.39 -77.36%
  QoQ % 17.78% -25.00% -27.71% 56.60% -30.26% -77.58% -
  Horiz. % 15.63% 13.27% 17.70% 24.48% 15.63% 22.42% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/08/18 - 31/05/18 28/02/18 29/11/17 29/08/17 23/05/17 -
Price 0.1150 0.0000 0.1100 0.1700 0.2150 0.2700 0.4850 -
P/RPS 2.06 0.00 2.31 3.19 3.40 5.01 11.08 -73.99%
  QoQ % 0.00% 0.00% -27.59% -6.18% -32.14% -54.78% -
  Horiz. % 18.59% 0.00% 20.85% 28.79% 30.69% 45.22% 100.00%
P/EPS -7.49 0.00 -4.27 -0.80 -11.06 0.56 -21.18 -56.48%
  QoQ % 0.00% 0.00% -433.75% 92.77% -2,075.00% 102.64% -
  Horiz. % 35.36% -0.00% 20.16% 3.78% 52.22% -2.64% 100.00%
EY -13.35 0.00 -23.42 -124.90 -9.05 178.04 -4.72 129.84%
  QoQ % 0.00% 0.00% 81.25% -1,280.11% -105.08% 3,872.03% -
  Horiz. % 282.84% -0.00% 496.19% 2,646.19% 191.74% -3,772.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.61 0.00 0.52 0.74 0.49 0.44 3.46 -75.07%
  QoQ % 0.00% 0.00% -29.73% 51.02% 11.36% -87.28% -
  Horiz. % 17.63% 0.00% 15.03% 21.39% 14.16% 12.72% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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