[M&G] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 78.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 8,481 3,683 31 17 241 0 0 -
PBT -35,283 -21,402 -5,036 -948 -4,040 -2,255 0 -
Tax -659 1,395 -5 -5 -478 -806 0 -
NP -35,942 -20,007 -5,041 -953 -4,518 -3,061 0 -
-
NP to SH -35,942 -20,007 -5,041 -953 -4,518 -3,061 0 -
-
Tax Rate - - - - - - - -
Total Cost 44,423 23,690 5,072 970 4,759 3,061 0 -
-
Net Worth 160,213 174,678 190,837 194,196 135,664 114,037 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 160,213 174,678 190,837 194,196 135,664 114,037 0 -
NOSH 180,014 180,081 180,035 179,811 124,462 120,039 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -423.79% -543.23% -16,261.29% -5,605.88% -1,874.69% 0.00% 0.00% -
ROE -22.43% -11.45% -2.64% -0.49% -3.33% -2.68% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.71 2.05 0.02 0.01 0.19 0.00 0.00 -
EPS -20.00 -11.11 -2.80 -0.53 -3.63 -2.55 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.97 1.06 1.08 1.09 0.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 179,811
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.09 0.47 0.00 0.00 0.03 0.00 0.00 -
EPS -4.60 -2.56 -0.65 -0.12 -0.58 -0.39 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2052 0.2237 0.2444 0.2487 0.1737 0.146 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 0.66 1.20 1.48 1.70 1.72 0.00 0.00 -
P/RPS 14.01 58.67 8,595.25 17,981.13 888.28 0.00 0.00 -
P/EPS -3.31 -10.80 -52.86 -320.75 -47.38 0.00 0.00 -
EY -30.25 -9.26 -1.89 -0.31 -2.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.24 1.40 1.57 1.58 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 25/11/04 23/08/04 18/05/04 25/02/04 12/12/03 - -
Price 0.66 0.71 1.20 1.59 1.65 0.00 0.00 -
P/RPS 14.01 34.72 6,969.12 16,817.65 852.13 0.00 0.00 -
P/EPS -3.31 -6.39 -42.86 -300.00 -45.45 0.00 0.00 -
EY -30.25 -15.65 -2.33 -0.33 -2.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 1.13 1.47 1.51 0.00 0.00 -

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