[M&G] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -67.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 68,516 30,701 303,424 123,955 88,120 46,889 596,035 -76.38%
PBT -112,388 34,132 -128,909 -57,329 -27,928 -7,294 -20,737 208.86%
Tax 404,340 -58,751 25,537 1,503 -3,790 -2,979 -4,221 -
NP 291,952 -24,619 -103,372 -55,826 -31,718 -10,273 -24,958 -
-
NP to SH 321,251 -16,066 -74,384 -41,258 -24,626 -7,697 -27,994 -
-
Tax Rate - 172.13% - - - - - -
Total Cost -223,436 55,320 406,796 179,781 119,838 57,162 620,993 -
-
Net Worth 434,976 98,220 112,277 147,349 162,208 178,640 18,123,179 -91.69%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,052 - - - - - - -
Div Payout % 0.33% - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 434,976 98,220 112,277 147,349 162,208 178,640 18,123,179 -91.69%
NOSH 701,574 701,572 701,735 701,666 701,595 699,727 674,554 2.65%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 426.11% -80.19% -34.07% -45.04% -35.99% -21.91% -4.19% -
ROE 73.85% -16.36% -66.25% -28.00% -15.18% -4.31% -0.15% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 9.77 4.38 43.24 17.67 12.56 6.70 88.36 -76.99%
EPS 45.79 -2.29 -10.60 -5.88 -3.51 -1.10 -4.15 -
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.14 0.16 0.21 0.2312 0.2553 26.8669 -91.91%
Adjusted Per Share Value based on latest NOSH - 701,772
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.77 3.93 38.86 15.87 11.28 6.00 76.33 -76.39%
EPS 41.14 -2.06 -9.53 -5.28 -3.15 -0.99 -3.58 -
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.557 0.1258 0.1438 0.1887 0.2077 0.2288 23.2087 -91.69%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.47 0.475 0.34 0.355 0.375 0.39 0.385 -
P/RPS 4.81 10.85 0.79 2.01 2.99 5.82 0.00 -
P/EPS 1.03 -20.74 -3.21 -6.04 -10.68 -35.45 0.00 -
EY 97.43 -4.82 -31.18 -16.56 -9.36 -2.82 0.00 -
DY 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 3.39 2.13 1.69 1.62 1.53 0.01 1698.96%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 28/02/17 23/11/16 30/08/16 30/05/16 26/02/16 -
Price 0.27 0.485 0.44 0.355 0.39 0.40 0.425 -
P/RPS 2.76 11.08 1.02 2.01 3.11 5.97 0.00 -
P/EPS 0.59 -21.18 -4.15 -6.04 -11.11 -36.36 0.00 -
EY 169.59 -4.72 -24.09 -16.56 -9.00 -2.75 0.00 -
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 3.46 2.75 1.69 1.69 1.57 0.02 686.62%

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