[M&G] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -8.05%
YoY- 27.37%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 32,177 31,706 30,572 28,952 28,598 29,002 29,204 6.67%
PBT 250,128 -80,642 -84,684 -82,870 -76,689 -76,808 -75,520 -
Tax -14 -14 -12 -13 -17 -16 -12 10.81%
NP 250,113 -80,656 -84,696 -82,883 -76,706 -76,824 -75,532 -
-
NP to SH 250,113 -80,656 -84,696 -82,883 -76,706 -76,824 -75,532 -
-
Tax Rate 0.01% - - - - - - -
Total Cost -217,936 112,362 115,268 111,835 105,305 105,826 104,736 -
-
Net Worth 149,405 -77,415 -57,616 -37,796 -12,600 7,199 27,001 212.51%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 149,405 -77,415 -57,616 -37,796 -12,600 7,199 27,001 212.51%
NOSH 180,006 180,035 180,051 179,984 180,006 179,999 180,009 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 777.30% -254.39% -277.04% -286.28% -268.22% -264.89% -258.64% -
ROE 167.41% 0.00% 0.00% 0.00% 0.00% -1,067.00% -279.73% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.88 17.61 16.98 16.09 15.89 16.11 16.22 6.70%
EPS 138.95 -44.80 -47.04 -46.05 -42.61 -42.68 -41.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 -0.43 -0.32 -0.21 -0.07 0.04 0.15 212.51%
Adjusted Per Share Value based on latest NOSH - 179,936
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.12 4.06 3.92 3.71 3.66 3.71 3.74 6.65%
EPS 32.03 -10.33 -10.85 -10.61 -9.82 -9.84 -9.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1913 -0.0991 -0.0738 -0.0484 -0.0161 0.0092 0.0346 212.34%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.22 0.35 0.19 0.14 0.14 0.15 0.14 -
P/RPS 1.23 1.99 1.12 0.87 0.88 0.93 0.86 26.91%
P/EPS 0.16 -0.78 -0.40 -0.30 -0.33 -0.35 -0.33 -
EY 631.58 -128.00 -247.58 -328.93 -304.38 -284.53 -299.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.00 0.00 0.00 0.00 3.75 0.93 -56.12%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 25/02/08 26/11/07 27/08/07 21/05/07 16/02/07 27/11/06 -
Price 0.22 0.25 0.31 0.17 0.16 0.16 0.17 -
P/RPS 1.23 1.42 1.83 1.06 1.01 0.99 1.05 11.11%
P/EPS 0.16 -0.56 -0.66 -0.37 -0.38 -0.37 -0.41 -
EY 631.58 -179.20 -151.74 -270.88 -266.33 -266.75 -246.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.00 0.00 0.00 0.00 4.00 1.13 -61.46%

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