[M&G] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -1.71%
YoY- -2.16%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 30,572 28,952 28,598 29,002 29,204 37,635 26,304 10.53%
PBT -84,684 -82,870 -76,689 -76,808 -75,520 -114,099 -81,561 2.53%
Tax -12 -13 -17 -16 -12 -24 -16 -17.43%
NP -84,696 -82,883 -76,706 -76,824 -75,532 -114,123 -81,577 2.53%
-
NP to SH -84,696 -82,883 -76,706 -76,824 -75,532 -114,123 -81,577 2.53%
-
Tax Rate - - - - - - - -
Total Cost 115,268 111,835 105,305 105,826 104,736 151,758 107,881 4.51%
-
Net Worth -57,616 -37,796 -12,600 7,199 27,001 45,001 64,805 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth -57,616 -37,796 -12,600 7,199 27,001 45,001 64,805 -
NOSH 180,051 179,984 180,006 179,999 180,009 180,004 180,015 0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -277.04% -286.28% -268.22% -264.89% -258.64% -303.24% -310.13% -
ROE 0.00% 0.00% 0.00% -1,067.00% -279.73% -253.60% -125.88% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.98 16.09 15.89 16.11 16.22 20.91 14.61 10.53%
EPS -47.04 -46.05 -42.61 -42.68 -41.96 -63.40 -45.32 2.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.32 -0.21 -0.07 0.04 0.15 0.25 0.36 -
Adjusted Per Share Value based on latest NOSH - 179,990
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.92 3.71 3.66 3.71 3.74 4.82 3.37 10.59%
EPS -10.85 -10.61 -9.82 -9.84 -9.67 -14.61 -10.45 2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0738 -0.0484 -0.0161 0.0092 0.0346 0.0576 0.083 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.19 0.14 0.14 0.15 0.14 0.16 0.15 -
P/RPS 1.12 0.87 0.88 0.93 0.86 0.77 1.03 5.73%
P/EPS -0.40 -0.30 -0.33 -0.35 -0.33 -0.25 -0.33 13.67%
EY -247.58 -328.93 -304.38 -284.53 -299.71 -396.25 -302.11 -12.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.75 0.93 0.64 0.42 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 21/05/07 16/02/07 27/11/06 22/08/06 22/05/06 -
Price 0.31 0.17 0.16 0.16 0.17 0.17 0.15 -
P/RPS 1.83 1.06 1.01 0.99 1.05 0.81 1.03 46.64%
P/EPS -0.66 -0.37 -0.38 -0.37 -0.41 -0.27 -0.33 58.67%
EY -151.74 -270.88 -266.33 -266.75 -246.82 -372.94 -302.11 -36.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 4.00 1.13 0.68 0.42 -

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