[M&G] QoQ Annualized Quarter Result on 31-Mar-2005

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
13-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005
Profit Trend
QoQ- -108.51%
YoY- -1866.0%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 23,927 22,988 21,862 20,764 8,481 4,910 62 5143.48%
PBT -75,182 -74,669 -75,414 -74,928 -35,283 -28,536 -10,072 280.54%
Tax -16 -16 -16 -16 -659 1,860 -10 36.68%
NP -75,198 -74,685 -75,430 -74,944 -35,942 -26,676 -10,082 280.35%
-
NP to SH -75,198 -74,685 -75,430 -74,944 -35,942 -26,676 -10,082 280.35%
-
Tax Rate - - - - - - - -
Total Cost 99,125 97,673 97,292 95,708 44,423 31,586 10,144 355.17%
-
Net Worth 84,593 104,396 122,416 140,385 160,213 174,678 190,837 -41.77%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 84,593 104,396 122,416 140,385 160,213 174,678 190,837 -41.77%
NOSH 179,985 179,993 180,023 179,980 180,014 180,081 180,035 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -314.28% -324.89% -345.03% -360.93% -423.79% -543.23% -16,261.29% -
ROE -88.89% -71.54% -61.62% -53.38% -22.43% -15.27% -5.28% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.29 12.77 12.14 11.54 4.71 2.73 0.03 5647.09%
EPS -41.78 -41.49 -41.90 -41.64 -20.00 -14.81 -5.60 280.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.58 0.68 0.78 0.89 0.97 1.06 -41.76%
Adjusted Per Share Value based on latest NOSH - 179,980
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.07 1.03 0.98 0.93 0.38 0.22 0.00 -
EPS -3.37 -3.34 -3.38 -3.36 -1.61 -1.19 -0.45 281.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0379 0.0467 0.0548 0.0629 0.0717 0.0782 0.0854 -41.73%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.17 0.38 0.42 0.53 0.66 1.20 1.48 -
P/RPS 1.28 2.98 3.46 4.59 14.01 44.01 4,297.63 -99.54%
P/EPS -0.41 -0.92 -1.00 -1.27 -3.31 -8.10 -26.43 -93.73%
EY -245.76 -109.19 -99.76 -78.57 -30.25 -12.34 -3.78 1504.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.66 0.62 0.68 0.74 1.24 1.40 -59.46%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 21/11/05 16/08/05 13/05/05 22/02/05 25/11/04 23/08/04 -
Price 0.17 0.26 0.39 0.46 0.66 0.71 1.20 -
P/RPS 1.28 2.04 3.21 3.99 14.01 26.04 3,484.56 -99.47%
P/EPS -0.41 -0.63 -0.93 -1.10 -3.31 -4.79 -21.43 -92.79%
EY -245.76 -159.59 -107.44 -90.52 -30.25 -20.86 -4.67 1294.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.57 0.59 0.74 0.73 1.13 -53.25%

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