[M&G] QoQ Annualized Quarter Result on 31-Oct-2020 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
23-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 237.19%
YoY- 299.6%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 178,628 183,395 189,000 205,708 221,156 213,554 211,581 -10.68%
PBT -91,940 32,539 47,032 127,686 -76,656 -65,527 -55,664 39.77%
Tax 308 -6,750 -320 -112 -8 -836 -777 -
NP -91,632 25,789 46,712 127,574 -76,664 -66,363 -56,441 38.17%
-
NP to SH -68,700 10,156 25,756 82,164 -59,892 -49,622 -42,161 38.51%
-
Tax Rate - 20.74% 0.68% 0.09% - - - -
Total Cost 270,260 157,606 142,288 78,134 297,820 279,917 268,022 0.55%
-
Net Worth 105,189 51,757 62,905 83,897 26,132 41,840 61,819 42.57%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 105,189 51,757 62,905 83,897 26,132 41,840 61,819 42.57%
NOSH 723,878 723,878 723,878 723,878 723,878 723,878 723,878 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin -51.30% 14.06% 24.72% 62.02% -34.67% -31.08% -26.68% -
ROE -65.31% 19.62% 40.94% 97.93% -229.19% -118.60% -68.20% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 8.03 25.34 26.11 28.42 30.55 29.50 29.23 -57.77%
EPS 3.08 1.40 3.56 11.36 -8.28 -6.86 -5.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0473 0.0715 0.0869 0.1159 0.0361 0.0578 0.0854 -32.58%
Adjusted Per Share Value based on latest NOSH - 723,878
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 22.88 23.49 24.20 26.34 28.32 27.35 27.10 -10.68%
EPS -8.80 1.30 3.30 10.52 -7.67 -6.35 -5.40 38.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1347 0.0663 0.0806 0.1074 0.0335 0.0536 0.0792 42.52%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.125 0.14 0.115 0.065 0.065 0.06 0.075 -
P/RPS 1.56 0.55 0.44 0.23 0.21 0.20 0.26 230.55%
P/EPS -4.05 9.98 3.23 0.57 -0.79 -0.88 -1.29 114.55%
EY -24.71 10.02 30.94 174.62 -127.29 -114.25 -77.66 -53.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 1.96 1.32 0.56 1.80 1.04 0.88 108.14%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/09/21 30/07/21 30/03/21 23/12/20 22/09/20 30/07/20 26/03/20 -
Price 0.115 0.125 0.17 0.075 0.07 0.065 0.055 -
P/RPS 1.43 0.49 0.65 0.26 0.23 0.22 0.19 284.52%
P/EPS -3.72 8.91 4.78 0.66 -0.85 -0.95 -0.94 150.40%
EY -26.86 11.22 20.93 151.34 -118.20 -105.46 -105.90 -59.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.75 1.96 0.65 1.94 1.12 0.64 143.57%

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