[M&G] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 74.45%
YoY- -12.13%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 33,126 24,133 15,853 7,643 28,952 21,449 14,501 73.53%
PBT 178,093 187,596 -40,321 -21,171 -82,870 -57,517 -38,404 -
Tax -13 -11 -7 -3 -13 -13 -8 38.26%
NP 178,080 187,585 -40,328 -21,174 -82,883 -57,530 -38,412 -
-
NP to SH 178,080 187,585 -40,328 -21,174 -82,883 -57,530 -38,412 -
-
Tax Rate 0.01% 0.01% - - - - - -
Total Cost -144,954 -163,452 56,181 28,817 111,835 78,979 52,913 -
-
Net Worth 140,683 149,405 -77,415 -57,616 -37,796 -12,600 7,199 626.83%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 140,683 149,405 -77,415 -57,616 -37,796 -12,600 7,199 626.83%
NOSH 179,878 180,006 180,035 180,051 179,984 180,006 179,999 -0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 537.58% 777.30% -254.39% -277.04% -286.28% -268.22% -264.89% -
ROE 126.58% 125.55% 0.00% 0.00% 0.00% 0.00% -533.50% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.42 13.41 8.81 4.24 16.09 11.92 8.06 73.58%
EPS 99.00 104.21 -22.40 -11.76 -46.05 -31.96 -21.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7821 0.83 -0.43 -0.32 -0.21 -0.07 0.04 627.09%
Adjusted Per Share Value based on latest NOSH - 180,051
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.49 1.09 0.71 0.34 1.30 0.96 0.65 73.94%
EPS 8.01 8.44 -1.81 -0.95 -3.73 -2.59 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0633 0.0672 -0.0348 -0.0259 -0.017 -0.0057 0.0032 632.75%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.24 0.22 0.35 0.19 0.14 0.14 0.15 -
P/RPS 1.30 1.64 3.97 4.48 0.87 1.17 1.86 -21.26%
P/EPS 0.24 0.21 -1.56 -1.62 -0.30 -0.44 -0.70 -
EY 412.50 473.68 -64.00 -61.89 -328.93 -228.29 -142.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.00 0.00 0.00 0.00 3.75 -81.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 25/02/08 26/11/07 27/08/07 21/05/07 16/02/07 -
Price 0.26 0.22 0.25 0.31 0.17 0.16 0.16 -
P/RPS 1.41 1.64 2.84 7.30 1.06 1.34 1.99 -20.53%
P/EPS 0.26 0.21 -1.12 -2.64 -0.37 -0.50 -0.75 -
EY 380.77 473.68 -89.60 -37.94 -270.88 -199.75 -133.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.00 0.00 0.00 0.00 4.00 -81.07%

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