[M&G] QoQ Cumulative Quarter Result on 30-Apr-2018

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 118,714 0 74,868 0 34,446 152,061 113,431 4.65%
PBT -60,391 0 -43,547 0 -27,200 -368,000 -136,691 -55.81%
Tax -732 0 -621 0 -539 420,007 408,747 -100.17%
NP -61,123 0 -44,168 0 -27,739 52,007 272,056 -122.46%
-
NP to SH -41,236 0 -29,761 0 -18,647 153,521 307,223 -113.42%
-
Tax Rate - - - - - - - -
Total Cost 179,837 0 119,036 0 62,185 100,054 -158,625 -213.37%
-
Net Worth 128,271 0 136,957 167,071 152,014 166,492 312,842 -58.99%
Dividend
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - 709,980,523 1,066 -
Div Payout % - - - - - 462,464.75% 0.35% -
Equity
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 128,271 0 136,957 167,071 152,014 166,492 312,842 -58.99%
NOSH 723,878 723,878 723,878 723,878 723,878 723,878 723,878 0.00%
Ratio Analysis
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -51.49% 0.00% -58.99% 0.00% -80.53% 34.20% 239.84% -
ROE -32.15% 0.00% -21.73% 0.00% -12.27% 92.21% 98.20% -
Per Share
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 16.40 0.00 10.34 0.00 4.76 21.01 15.95 2.82%
EPS -5.70 0.00 -4.11 0.00 -2.58 21.21 43.30 -113.16%
DPS 0.00 0.00 0.00 0.00 0.00 98,080.00 0.15 -
NAPS 0.1772 0.00 0.1892 0.2308 0.21 0.23 0.44 -59.72%
Adjusted Per Share Value based on latest NOSH - 723,878
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 15.20 0.00 9.59 0.00 4.41 19.47 14.53 4.61%
EPS -5.28 0.00 -3.81 0.00 -2.39 19.66 39.34 -113.42%
DPS 0.00 0.00 0.00 0.00 0.00 90,920.72 0.14 -
NAPS 0.1643 0.00 0.1754 0.214 0.1947 0.2132 0.4006 -58.98%
Price Multiplier on Financial Quarter End Date
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/09/18 31/07/18 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 -
Price 0.10 0.12 0.10 0.105 0.125 0.19 0.235 -
P/RPS 0.61 0.00 0.97 0.00 2.63 0.90 1.47 -58.50%
P/EPS -1.76 0.00 -2.43 0.00 -4.85 0.90 0.54 -425.92%
EY -56.97 0.00 -41.11 0.00 -20.61 111.62 183.87 -130.98%
DY 0.00 0.00 0.00 0.00 0.00 516,210.56 0.64 -
P/NAPS 0.56 0.00 0.53 0.45 0.60 0.83 0.53 5.66%
Price Multiplier on Announcement Date
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/11/18 - 23/08/18 - 31/05/18 28/02/18 29/11/17 -
Price 0.075 0.00 0.115 0.00 0.11 0.17 0.215 -
P/RPS 0.46 0.00 1.11 0.00 2.31 0.81 1.35 -65.92%
P/EPS -1.32 0.00 -2.80 0.00 -4.27 0.80 0.50 -364.00%
EY -75.95 0.00 -35.75 0.00 -23.42 124.75 200.97 -137.79%
DY 0.00 0.00 0.00 0.00 0.00 576,941.20 0.70 -
P/NAPS 0.42 0.00 0.61 0.00 0.52 0.74 0.49 -14.28%

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