[M&G] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -79.65%
YoY- -695.53%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 17,241 10,931 5,191 8,481 3,683 31 17 9951.87%
PBT -56,002 -37,707 -18,732 -35,283 -21,402 -5,036 -948 1413.04%
Tax -12 -8 -4 -659 1,395 -5 -5 79.16%
NP -56,014 -37,715 -18,736 -35,942 -20,007 -5,041 -953 1407.97%
-
NP to SH -56,014 -37,715 -18,736 -35,942 -20,007 -5,041 -953 1407.97%
-
Tax Rate - - - - - - - -
Total Cost 73,255 48,646 23,927 44,423 23,690 5,072 970 1681.97%
-
Net Worth 104,396 122,416 140,385 160,213 174,678 190,837 194,196 -33.86%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 104,396 122,416 140,385 160,213 174,678 190,837 194,196 -33.86%
NOSH 179,993 180,023 179,980 180,014 180,081 180,035 179,811 0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -324.89% -345.03% -360.93% -423.79% -543.23% -16,261.29% -5,605.88% -
ROE -53.66% -30.81% -13.35% -22.43% -11.45% -2.64% -0.49% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.58 6.07 2.88 4.71 2.05 0.02 0.01 9577.50%
EPS -31.12 -20.95 -10.41 -20.00 -11.11 -2.80 -0.53 1406.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.68 0.78 0.89 0.97 1.06 1.08 -33.90%
Adjusted Per Share Value based on latest NOSH - 179,933
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.78 0.49 0.23 0.38 0.17 0.00 0.00 -
EPS -2.52 -1.70 -0.84 -1.62 -0.90 -0.23 -0.04 1479.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0469 0.055 0.0631 0.072 0.0785 0.0858 0.0873 -33.88%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.38 0.42 0.53 0.66 1.20 1.48 1.70 -
P/RPS 3.97 6.92 18.38 14.01 58.67 8,595.25 17,981.13 -99.63%
P/EPS -1.22 -2.00 -5.09 -3.31 -10.80 -52.86 -320.75 -97.55%
EY -81.89 -49.88 -19.64 -30.25 -9.26 -1.89 -0.31 4003.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.68 0.74 1.24 1.40 1.57 -43.85%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 16/08/05 13/05/05 22/02/05 25/11/04 23/08/04 18/05/04 -
Price 0.26 0.39 0.46 0.66 0.71 1.20 1.59 -
P/RPS 2.71 6.42 15.95 14.01 34.72 6,969.12 16,817.65 -99.70%
P/EPS -0.84 -1.86 -4.42 -3.31 -6.39 -42.86 -300.00 -98.00%
EY -119.69 -53.72 -22.63 -30.25 -15.65 -2.33 -0.33 4967.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.59 0.74 0.73 1.13 1.47 -54.54%

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