[M&G] QoQ Annualized Quarter Result on 31-Dec-2017

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017
Profit Trend
QoQ- -62.52%
YoY- 306.39%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 149,736 0 137,784 152,061 151,241 137,032 122,804 17.20%
PBT -87,094 0 -108,800 -368,000 -182,254 -224,776 136,528 -
Tax -1,242 0 -2,156 420,007 544,995 808,680 -235,004 -98.49%
NP -88,336 0 -110,956 52,007 362,741 583,904 -98,476 -8.33%
-
NP to SH -59,522 0 -74,588 153,521 409,630 642,502 -64,264 -5.95%
-
Tax Rate - - - - - - 172.13% -
Total Cost 238,072 0 248,740 100,054 -211,500 -446,872 221,280 6.02%
-
Net Worth 136,957 167,071 152,014 166,492 312,842 434,976 98,220 30.48%
Dividend
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 709,980,523 1,422 2,104 - -
Div Payout % - - - 462,464.75% 0.35% 0.33% - -
Equity
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 136,957 167,071 152,014 166,492 312,842 434,976 98,220 30.48%
NOSH 723,878 723,878 723,878 723,878 723,878 701,574 701,572 2.53%
Ratio Analysis
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -58.99% 0.00% -80.53% 34.20% 239.84% 426.11% -80.19% -
ROE -43.46% 0.00% -49.07% 92.21% 130.94% 147.71% -65.43% -
Per Share
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.69 0.00 19.03 21.01 21.27 19.53 17.50 14.34%
EPS -8.22 0.00 -10.32 21.21 57.73 91.58 -9.16 -8.30%
DPS 0.00 0.00 0.00 98,080.00 0.20 0.30 0.00 -
NAPS 0.1892 0.2308 0.21 0.23 0.44 0.62 0.14 27.25%
Adjusted Per Share Value based on latest NOSH - 723,878
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.18 0.00 17.64 19.47 19.37 17.55 15.73 17.20%
EPS -7.62 0.00 -9.55 19.66 52.46 82.28 -8.23 -5.97%
DPS 0.00 0.00 0.00 90,920.72 0.18 0.27 0.00 -
NAPS 0.1754 0.214 0.1947 0.2132 0.4006 0.557 0.1258 30.47%
Price Multiplier on Financial Quarter End Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.10 0.105 0.125 0.19 0.235 0.47 0.475 -
P/RPS 0.48 0.00 0.66 0.90 1.10 2.41 2.71 -74.97%
P/EPS -1.22 0.00 -1.21 0.90 0.41 0.51 -5.19 -68.61%
EY -82.23 0.00 -82.43 111.62 245.16 194.85 -19.28 219.31%
DY 0.00 0.00 0.00 516,210.56 0.85 0.64 0.00 -
P/NAPS 0.53 0.45 0.60 0.83 0.53 0.76 3.39 -77.35%
Price Multiplier on Announcement Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/08/18 - 31/05/18 28/02/18 29/11/17 29/08/17 23/05/17 -
Price 0.115 0.00 0.11 0.17 0.215 0.27 0.485 -
P/RPS 0.56 0.00 0.58 0.81 1.01 1.38 2.77 -72.18%
P/EPS -1.40 0.00 -1.07 0.80 0.37 0.29 -5.29 -65.49%
EY -71.50 0.00 -93.67 124.75 267.97 339.19 -18.89 190.21%
DY 0.00 0.00 0.00 576,941.20 0.93 1.11 0.00 -
P/NAPS 0.61 0.00 0.52 0.74 0.49 0.44 3.46 -75.07%

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