[M&G] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -13.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
Revenue 123,955 88,120 46,889 596,035 537,239 0 439,501 -66.10%
PBT -57,329 -27,928 -7,294 -20,737 -11,847 0 -11,545 293.48%
Tax 1,503 -3,790 -2,979 -4,221 -3,831 0 -2,906 -
NP -55,826 -31,718 -10,273 -24,958 -15,678 0 -14,451 217.47%
-
NP to SH -41,258 -24,626 -7,697 -27,994 -24,624 0 -23,527 61.62%
-
Tax Rate - - - - - - - -
Total Cost 179,781 119,838 57,162 620,993 552,917 0 453,952 -54.69%
-
Net Worth 147,349 162,208 178,640 18,123,179 18,249,319 0 18,074,848 -98.36%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
Net Worth 147,349 162,208 178,640 18,123,179 18,249,319 0 18,074,848 -98.36%
NOSH 701,666 701,595 699,727 674,554 667,317 697,058 697,058 0.56%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
NP Margin -45.04% -35.99% -21.91% -4.19% -2.92% 0.00% -3.29% -
ROE -28.00% -15.18% -4.31% -0.15% -0.13% 0.00% -0.13% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
RPS 17.67 12.56 6.70 88.36 80.51 0.00 66.88 -67.94%
EPS -5.88 -3.51 -1.10 -4.15 -3.69 0.00 -3.58 52.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.2312 0.2553 26.8669 27.3473 0.00 27.5037 -98.45%
Adjusted Per Share Value based on latest NOSH - 705,744
30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
RPS 5.57 3.96 2.11 26.80 24.16 0.00 19.76 -66.12%
EPS -1.86 -1.11 -0.35 -1.26 -1.11 0.00 -1.06 61.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0663 0.0729 0.0803 8.1494 8.2061 0.00 8.1276 -98.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/10/15 30/09/15 31/07/15 -
Price 0.355 0.375 0.39 0.385 0.51 0.48 0.455 -
P/RPS 2.01 2.99 5.82 0.00 0.63 0.00 0.68 152.54%
P/EPS -6.04 -10.68 -35.45 0.00 -13.82 0.00 -12.71 -47.05%
EY -16.56 -9.36 -2.82 0.00 -7.24 0.00 -7.87 88.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.62 1.53 0.01 0.02 0.00 0.02 4336.89%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
Date 23/11/16 30/08/16 30/05/16 26/02/16 07/12/15 - 29/09/15 -
Price 0.355 0.39 0.40 0.425 0.455 0.00 0.495 -
P/RPS 2.01 3.11 5.97 0.00 0.57 0.00 0.74 134.93%
P/EPS -6.04 -11.11 -36.36 0.00 -12.33 0.00 -13.83 -50.74%
EY -16.56 -9.00 -2.75 0.00 -8.11 0.00 -7.23 103.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.69 1.57 0.02 0.02 0.00 0.02 4336.89%

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