[M&G] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 0.99%
YoY- -179.97%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 37,635 26,304 23,927 22,988 21,862 20,764 8,481 170.77%
PBT -114,099 -81,561 -75,182 -74,669 -75,414 -74,928 -35,283 119.15%
Tax -24 -16 -16 -16 -16 -16 -659 -89.07%
NP -114,123 -81,577 -75,198 -74,685 -75,430 -74,944 -35,942 116.48%
-
NP to SH -114,123 -81,577 -75,198 -74,685 -75,430 -74,944 -35,942 116.48%
-
Tax Rate - - - - - - - -
Total Cost 151,758 107,881 99,125 97,673 97,292 95,708 44,423 127.33%
-
Net Worth 45,001 64,805 84,593 104,396 122,416 140,385 160,213 -57.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 45,001 64,805 84,593 104,396 122,416 140,385 160,213 -57.21%
NOSH 180,004 180,015 179,985 179,993 180,023 179,980 180,014 -0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -303.24% -310.13% -314.28% -324.89% -345.03% -360.93% -423.79% -
ROE -253.60% -125.88% -88.89% -71.54% -61.62% -53.38% -22.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.91 14.61 13.29 12.77 12.14 11.54 4.71 170.85%
EPS -63.40 -45.32 -41.78 -41.49 -41.90 -41.64 -20.00 116.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.36 0.47 0.58 0.68 0.78 0.89 -57.20%
Adjusted Per Share Value based on latest NOSH - 179,931
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.82 3.37 3.06 2.94 2.80 2.66 1.09 170.14%
EPS -14.61 -10.45 -9.63 -9.56 -9.66 -9.60 -4.60 116.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.083 0.1083 0.1337 0.1568 0.1798 0.2052 -57.22%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.16 0.15 0.17 0.38 0.42 0.53 0.66 -
P/RPS 0.77 1.03 1.28 2.98 3.46 4.59 14.01 -85.62%
P/EPS -0.25 -0.33 -0.41 -0.92 -1.00 -1.27 -3.31 -82.21%
EY -396.25 -302.11 -245.76 -109.19 -99.76 -78.57 -30.25 458.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 0.36 0.66 0.62 0.68 0.74 -9.24%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 22/05/06 23/02/06 21/11/05 16/08/05 13/05/05 22/02/05 -
Price 0.17 0.15 0.17 0.26 0.39 0.46 0.66 -
P/RPS 0.81 1.03 1.28 2.04 3.21 3.99 14.01 -85.12%
P/EPS -0.27 -0.33 -0.41 -0.63 -0.93 -1.10 -3.31 -81.27%
EY -372.94 -302.11 -245.76 -159.59 -107.44 -90.52 -30.25 436.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.42 0.36 0.45 0.57 0.59 0.74 -5.49%

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