[M&G] QoQ Cumulative Quarter Result on 31-Jan-2020 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
26-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- -53.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 102,854 55,289 213,554 158,686 108,351 53,508 232,753 -41.83%
PBT 63,843 -19,164 -65,527 -41,748 -28,388 -12,924 -109,495 -
Tax -56 -2 -836 -583 -41 -91 -957 -84.79%
NP 63,787 -19,166 -66,363 -42,331 -28,429 -13,015 -110,452 -
-
NP to SH 41,082 -14,973 -49,622 -31,621 -20,582 -8,434 -76,348 -
-
Tax Rate 0.09% - - - - - - -
Total Cost 39,067 74,455 279,917 201,017 136,780 66,523 343,205 -76.35%
-
Net Worth 83,897 26,132 41,840 61,819 72,677 82,884 89,181 -3.97%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 83,897 26,132 41,840 61,819 72,677 82,884 89,181 -3.97%
NOSH 723,878 723,878 723,878 723,878 723,878 723,878 723,878 0.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 62.02% -34.67% -31.08% -26.68% -26.24% -24.32% -47.45% -
ROE 48.97% -57.30% -118.60% -51.15% -28.32% -10.18% -85.61% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 14.21 7.64 29.50 21.92 14.97 7.39 32.15 -41.83%
EPS 5.68 -2.07 -6.86 -4.37 -2.84 -1.17 -10.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.0361 0.0578 0.0854 0.1004 0.1145 0.1232 -3.97%
Adjusted Per Share Value based on latest NOSH - 723,878
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 13.17 7.08 27.35 20.32 13.88 6.85 29.81 -41.84%
EPS 5.26 -1.92 -6.35 -4.05 -2.64 -1.08 -9.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1074 0.0335 0.0536 0.0792 0.0931 0.1061 0.1142 -3.99%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.065 0.065 0.06 0.075 0.07 0.08 0.085 -
P/RPS 0.46 0.85 0.20 0.34 0.47 1.08 0.26 46.02%
P/EPS 1.15 -3.14 -0.88 -1.72 -2.46 -6.87 -0.81 -
EY 87.31 -31.82 -114.25 -58.24 -40.62 -14.56 -124.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.80 1.04 0.88 0.70 0.70 0.69 -12.93%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 23/12/20 22/09/20 30/07/20 26/03/20 31/12/19 20/09/19 26/06/19 -
Price 0.075 0.07 0.065 0.055 0.075 0.07 0.085 -
P/RPS 0.53 0.92 0.22 0.25 0.50 0.95 0.26 60.42%
P/EPS 1.32 -3.38 -0.95 -1.26 -2.64 -6.01 -0.81 -
EY 75.67 -29.55 -105.46 -79.42 -37.91 -16.64 -124.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.94 1.12 0.64 0.75 0.61 0.69 -3.88%

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