Highlights

[M&G] YoY 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?  YoY % Horiz. %

Quarter Result
31/12/18 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
Revenue 51,307 34,446 0 38,630 112,822 97,739 0 -
  YoY % 48.95% 0.00% 0.00% -65.76% 15.43% 0.00% -
  Horiz. % 52.49% 35.24% 0.00% 39.52% 115.43% 100.00% -
PBT -394 -27,200 0 -231,310 6,745 -302 0 -
  YoY % 98.55% 0.00% 0.00% -3,529.36% 2,333.44% 0.00% -
  Horiz. % 130.46% 9,006.62% -0.00% 76,592.71% -2,233.44% 100.00% -
Tax -194 -539 0 11,261 -90 -924 0 -
  YoY % 64.01% 0.00% 0.00% 12,612.22% 90.26% 0.00% -
  Horiz. % 21.00% 58.33% -0.00% -1,218.72% 9.74% 100.00% -
NP -588 -27,739 0 -220,049 6,655 -1,226 0 -
  YoY % 97.88% 0.00% 0.00% -3,406.52% 642.82% 0.00% -
  Horiz. % 47.96% 2,262.56% -0.00% 17,948.53% -542.82% 100.00% -
NP to SH 148 -18,647 0 -153,701 4,740 -1,097 0 -
  YoY % 100.79% 0.00% 0.00% -3,342.64% 532.09% 0.00% -
  Horiz. % -13.49% 1,699.82% -0.00% 14,011.03% -432.09% 100.00% -
Tax Rate - % - % - % - % 1.33 % - % - % -
  YoY % 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 51,895 62,185 0 258,679 106,167 98,965 0 -
  YoY % -16.55% 0.00% 0.00% 143.65% 7.28% 0.00% -
  Horiz. % 52.44% 62.84% 0.00% 261.38% 107.28% 100.00% -
Net Worth 128,488 152,014 167,071 166,492 19,171,696 18,749,992 - -
  YoY % -15.48% -9.01% 0.35% -99.13% 2.25% 0.00% -
  Horiz. % 0.69% 0.81% 0.89% 0.89% 102.25% 100.00% -
Dividend
31/12/18 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
Net Worth 128,488 152,014 167,071 166,492 19,171,696 18,749,992 - -
  YoY % -15.48% -9.01% 0.35% -99.13% 2.25% 0.00% -
  Horiz. % 0.69% 0.81% 0.89% 0.89% 102.25% 100.00% -
NOSH 723,878 723,878 723,878 723,879 697,058 685,625 537,868 7.70%
  YoY % 0.00% 0.00% -0.00% 3.85% 1.67% 27.47% -
  Horiz. % 134.58% 134.58% 134.58% 134.58% 129.60% 127.47% 100.00%
Ratio Analysis
31/12/18 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
NP Margin -1.15 % -80.53 % - % -569.63 % 5.90 % -1.25 % - % -
  YoY % 98.57% 0.00% 0.00% -9,754.75% 572.00% 0.00% -
  Horiz. % 92.00% 6,442.40% 0.00% 45,570.40% -472.00% 100.00% -
ROE 0.12 % -12.27 % - % -92.32 % 0.02 % -0.01 % - % -
  YoY % 100.98% 0.00% 0.00% -461,700.00% 300.00% 0.00% -
  Horiz. % -1,200.00% 122,700.02% 0.00% 923,200.00% -200.00% 100.00% -
Per Share
31/12/18 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
RPS 7.09 4.76 - 5.34 16.19 14.26 - -
  YoY % 48.95% 0.00% 0.00% -67.02% 13.53% 0.00% -
  Horiz. % 49.72% 33.38% 0.00% 37.45% 113.53% 100.00% -
EPS 0.02 -2.58 0.00 -21.23 0.68 -0.16 0.00 -
  YoY % 100.78% 0.00% 0.00% -3,222.06% 525.00% 0.00% -
  Horiz. % -12.50% 1,612.50% -0.00% 13,268.75% -425.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1775 0.2100 0.2308 0.2300 27.5037 27.3473 - -
  YoY % -15.48% -9.01% 0.35% -99.16% 0.57% 0.00% -
  Horiz. % 0.65% 0.77% 0.84% 0.84% 100.57% 100.00% -
Adjusted Per Share Value based on latest NOSH - 723,878
31/12/18 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
RPS 7.09 4.76 - 5.34 15.59 13.50 - -
  YoY % 48.95% 0.00% 0.00% -65.75% 15.48% 0.00% -
  Horiz. % 52.52% 35.26% 0.00% 39.56% 115.48% 100.00% -
EPS 0.02 -2.58 0.00 -21.23 0.65 -0.15 0.00 -
  YoY % 100.78% 0.00% 0.00% -3,366.15% 533.33% 0.00% -
  Horiz. % -13.33% 1,720.00% -0.00% 14,153.33% -433.33% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1775 0.2100 0.2308 0.2300 26.4847 25.9021 - -
  YoY % -15.48% -9.01% 0.35% -99.13% 2.25% 0.00% -
  Horiz. % 0.69% 0.81% 0.89% 0.89% 102.25% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/18 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
Date 31/12/18 30/03/18 30/04/18 29/12/17 31/07/15 30/10/15 31/12/14 -
Price 0.0600 0.1250 0.1050 0.1900 0.4550 0.5100 0.5500 -
P/RPS 0.85 2.63 0.00 3.56 2.81 3.58 0.00 -
  YoY % -67.68% 0.00% 0.00% 26.69% -21.51% 0.00% -
  Horiz. % 23.74% 73.46% 0.00% 99.44% 78.49% 100.00% -
P/EPS 293.46 -4.85 0.00 -0.89 66.91 -318.75 0.00 -
  YoY % 6,150.72% 0.00% 0.00% -101.33% 120.99% 0.00% -
  Horiz. % -92.07% 1.52% -0.00% 0.28% -20.99% 100.00% -
EY 0.34 -20.61 0.00 -111.75 1.49 -0.31 0.00 -
  YoY % 101.65% 0.00% 0.00% -7,600.00% 580.65% 0.00% -
  Horiz. % -109.68% 6,648.39% -0.00% 36,048.39% -480.65% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.60 0.45 0.83 0.02 0.02 0.00 -
  YoY % -43.33% 33.33% -45.78% 4,050.00% 0.00% 0.00% -
  Horiz. % 1,700.00% 3,000.00% 2,250.00% 4,150.00% 100.00% 100.00% -
Price Multiplier on Announcement Date
31/12/18 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
Date 25/02/19 31/05/18 - 28/02/18 29/09/15 07/12/15 - -
Price 0.0700 0.1100 0.0000 0.1700 0.4950 0.4550 0.0000 -
P/RPS 0.99 2.31 0.00 3.19 3.06 3.19 0.00 -
  YoY % -57.14% 0.00% 0.00% 4.25% -4.08% 0.00% -
  Horiz. % 31.03% 72.41% 0.00% 100.00% 95.92% 100.00% -
P/EPS 342.38 -4.27 0.00 -0.80 72.79 -284.38 0.00 -
  YoY % 8,118.27% 0.00% 0.00% -101.10% 125.60% 0.00% -
  Horiz. % -120.40% 1.50% -0.00% 0.28% -25.60% 100.00% -
EY 0.29 -23.42 0.00 -124.90 1.37 -0.35 0.00 -
  YoY % 101.24% 0.00% 0.00% -9,216.79% 491.43% 0.00% -
  Horiz. % -82.86% 6,691.43% -0.00% 35,685.71% -391.43% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.39 0.52 0.00 0.74 0.02 0.02 0.00 -
  YoY % -25.00% 0.00% 0.00% 3,600.00% 0.00% 0.00% -
  Horiz. % 1,950.00% 2,600.00% 0.00% 3,700.00% 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
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