[M&G] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -164.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 20,764 8,481 4,910 62 68 241 0 -
PBT -74,928 -35,283 -28,536 -10,072 -3,792 -4,040 -3,006 751.63%
Tax -16 -659 1,860 -10 -20 -478 -1,074 -93.93%
NP -74,944 -35,942 -26,676 -10,082 -3,812 -4,518 -4,081 594.82%
-
NP to SH -74,944 -35,942 -26,676 -10,082 -3,812 -4,518 -4,081 594.82%
-
Tax Rate - - - - - - - -
Total Cost 95,708 44,423 31,586 10,144 3,880 4,759 4,081 717.75%
-
Net Worth 140,385 160,213 174,678 190,837 194,196 135,664 114,037 14.84%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 140,385 160,213 174,678 190,837 194,196 135,664 114,037 14.84%
NOSH 179,980 180,014 180,081 180,035 179,811 124,462 120,039 30.96%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -360.93% -423.79% -543.23% -16,261.29% -5,605.88% -1,874.69% 0.00% -
ROE -53.38% -22.43% -15.27% -5.28% -1.96% -3.33% -3.58% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.54 4.71 2.73 0.03 0.04 0.19 0.00 -
EPS -41.64 -20.00 -14.81 -5.60 -2.12 -3.63 -3.40 430.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.89 0.97 1.06 1.08 1.09 0.95 -12.30%
Adjusted Per Share Value based on latest NOSH - 180,088
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.66 1.09 0.63 0.01 0.01 0.03 0.00 -
EPS -9.60 -4.60 -3.42 -1.29 -0.49 -0.58 -0.52 597.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1798 0.2052 0.2237 0.2444 0.2487 0.1737 0.146 14.87%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.53 0.66 1.20 1.48 1.70 1.72 0.00 -
P/RPS 4.59 14.01 44.01 4,297.63 4,495.28 888.28 0.00 -
P/EPS -1.27 -3.31 -8.10 -26.43 -80.19 -47.38 0.00 -
EY -78.57 -30.25 -12.34 -3.78 -1.25 -2.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 1.24 1.40 1.57 1.58 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 13/05/05 22/02/05 25/11/04 23/08/04 18/05/04 25/02/04 12/12/03 -
Price 0.46 0.66 0.71 1.20 1.59 1.65 0.00 -
P/RPS 3.99 14.01 26.04 3,484.56 4,204.41 852.13 0.00 -
P/EPS -1.10 -3.31 -4.79 -21.43 -75.00 -45.45 0.00 -
EY -90.52 -30.25 -20.86 -4.67 -1.33 -2.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.73 1.13 1.47 1.51 0.00 -

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment