Highlights

[M&G] QoQ Quarter Result on 2018-03-31 [#0]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
31-Mar-2018
Profit Trend QoQ -     87.87%    YoY -     -16.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 0 40,422 0 34,446 38,630 44,915 37,815 -
  QoQ % 0.00% 0.00% 0.00% -10.83% -13.99% 18.78% -
  Horiz. % 0.00% 106.89% 0.00% 91.09% 102.16% 118.78% 100.00%
PBT 0 -16,348 0 -27,200 -231,310 -24,102 -78,257 -
  QoQ % 0.00% 0.00% 0.00% 88.24% -859.71% 69.20% -
  Horiz. % -0.00% 20.89% -0.00% 34.76% 295.58% 30.80% 100.00%
Tax 0 -82 0 -539 11,261 4,407 394,742 -
  QoQ % 0.00% 0.00% 0.00% -104.79% 155.53% -98.88% -
  Horiz. % 0.00% -0.02% 0.00% -0.14% 2.85% 1.12% 100.00%
NP 0 -16,430 0 -27,739 -220,049 -19,695 316,485 -
  QoQ % 0.00% 0.00% 0.00% 87.39% -1,017.28% -106.22% -
  Horiz. % 0.00% -5.19% 0.00% -8.76% -69.53% -6.22% 100.00%
NP to SH 0 -11,116 0 -18,647 -153,701 -13,827 337,231 -
  QoQ % 0.00% 0.00% 0.00% 87.87% -1,011.60% -104.10% -
  Horiz. % 0.00% -3.30% 0.00% -5.53% -45.58% -4.10% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 0 56,852 0 62,185 258,679 64,610 -278,670 -
  QoQ % 0.00% 0.00% 0.00% -75.96% 300.37% 123.19% -
  Horiz. % -0.00% -20.40% -0.00% -22.31% -92.83% -23.19% 100.00%
Net Worth - 136,957 167,071 152,014 166,492 312,842 434,955 -
  QoQ % 0.00% -18.02% 9.90% -8.70% -46.78% -28.07% -
  Horiz. % 0.00% 31.49% 38.41% 34.95% 38.28% 71.93% 100.00%
Dividend
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 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% 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% 0.00% 100.00%
Equity
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth - 136,957 167,071 152,014 166,492 312,842 434,955 -
  QoQ % 0.00% -18.02% 9.90% -8.70% -46.78% -28.07% -
  Horiz. % 0.00% 31.49% 38.41% 34.95% 38.28% 71.93% 100.00%
NOSH 723,878 723,878 723,878 723,878 723,879 711,006 701,541 2.93%
  QoQ % 0.00% 0.00% 0.00% -0.00% 1.81% 1.35% -
  Horiz. % 103.18% 103.18% 103.18% 103.18% 103.18% 101.35% 100.00%
Ratio Analysis
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin - % -40.65 % - % -80.53 % -569.63 % -43.85 % 836.93 % -
  QoQ % 0.00% 0.00% 0.00% 85.86% -1,199.04% -105.24% -
  Horiz. % 0.00% -4.86% 0.00% -9.62% -68.06% -5.24% 100.00%
ROE - % -8.12 % - % -12.27 % -92.32 % -4.42 % 77.53 % -
  QoQ % 0.00% 0.00% 0.00% 86.71% -1,988.69% -105.70% -
  Horiz. % 0.00% -10.47% 0.00% -15.83% -119.08% -5.70% 100.00%
Per Share
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS - 5.58 - 4.76 5.34 6.32 5.39 -
  QoQ % 0.00% 0.00% 0.00% -10.86% -15.51% 17.25% -
  Horiz. % 0.00% 103.53% 0.00% 88.31% 99.07% 117.25% 100.00%
EPS 0.00 -1.54 0.00 -2.58 -21.23 -1.94 48.07 -
  QoQ % 0.00% 0.00% 0.00% 87.85% -994.33% -104.04% -
  Horiz. % 0.00% -3.20% 0.00% -5.37% -44.16% -4.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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 -
  QoQ % 0.00% -18.02% 9.90% -8.70% -47.73% -29.03% -
  Horiz. % 0.00% 30.52% 37.23% 33.87% 37.10% 70.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS - 5.58 - 4.76 5.34 6.20 5.22 -
  QoQ % 0.00% 0.00% 0.00% -10.86% -13.87% 18.77% -
  Horiz. % 0.00% 106.90% 0.00% 91.19% 102.30% 118.77% 100.00%
EPS 0.00 -1.54 0.00 -2.58 -21.23 -1.91 46.59 -
  QoQ % 0.00% 0.00% 0.00% 87.85% -1,011.52% -104.10% -
  Horiz. % 0.00% -3.31% 0.00% -5.54% -45.57% -4.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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 -
  QoQ % 0.00% -18.02% 9.90% -8.70% -46.78% -28.07% -
  Horiz. % 0.00% 31.49% 38.41% 34.95% 38.28% 71.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/07/18 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1200 0.1000 0.1050 0.1250 0.1900 0.2350 0.4700 -
P/RPS 0.00 1.79 0.00 2.63 3.56 3.72 8.72 -
  QoQ % 0.00% 0.00% 0.00% -26.12% -4.30% -57.34% -
  Horiz. % 0.00% 20.53% 0.00% 30.16% 40.83% 42.66% 100.00%
P/EPS 0.00 -6.51 0.00 -4.85 -0.89 -12.08 0.98 -
  QoQ % 0.00% 0.00% 0.00% -444.94% 92.63% -1,332.65% -
  Horiz. % 0.00% -664.29% 0.00% -494.90% -90.82% -1,232.65% 100.00%
EY 0.00 -15.36 0.00 -20.61 -111.75 -8.28 102.28 -
  QoQ % 0.00% 0.00% 0.00% 81.56% -1,249.64% -108.10% -
  Horiz. % 0.00% -15.02% 0.00% -20.15% -109.26% -8.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.00 0.53 0.45 0.60 0.83 0.53 0.76 -
  QoQ % 0.00% 17.78% -25.00% -27.71% 56.60% -30.26% -
  Horiz. % 0.00% 69.74% 59.21% 78.95% 109.21% 69.74% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date - 23/08/18 - 31/05/18 28/02/18 29/11/17 29/08/17 -
Price 0.0000 0.1150 0.0000 0.1100 0.1700 0.2150 0.2700 -
P/RPS 0.00 2.06 0.00 2.31 3.19 3.40 5.01 -
  QoQ % 0.00% 0.00% 0.00% -27.59% -6.18% -32.14% -
  Horiz. % 0.00% 41.12% 0.00% 46.11% 63.67% 67.86% 100.00%
P/EPS 0.00 -7.49 0.00 -4.27 -0.80 -11.06 0.56 -
  QoQ % 0.00% 0.00% 0.00% -433.75% 92.77% -2,075.00% -
  Horiz. % 0.00% -1,337.50% 0.00% -762.50% -142.86% -1,975.00% 100.00%
EY 0.00 -13.35 0.00 -23.42 -124.90 -9.05 178.04 -
  QoQ % 0.00% 0.00% 0.00% 81.25% -1,280.11% -105.08% -
  Horiz. % 0.00% -7.50% 0.00% -13.15% -70.15% -5.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.00 0.61 0.00 0.52 0.74 0.49 0.44 -
  QoQ % 0.00% 0.00% 0.00% -29.73% 51.02% 11.36% -
  Horiz. % 0.00% 138.64% 0.00% 118.18% 168.18% 111.36% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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