[M&G] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 3.58%
YoY- -22.27%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 6,947 6,761 6,686 6,310 5,740 5,191 4,798 28.07%
PBT -18,944 -19,973 -19,180 -18,295 -18,975 -18,732 -13,881 23.10%
Tax -5 -3 -4 -4 -4 -4 -2,054 -98.21%
NP -18,949 -19,976 -19,184 -18,299 -18,979 -18,736 -15,935 12.27%
-
NP to SH -18,949 -19,976 -19,184 -18,299 -18,979 -18,736 -15,935 12.27%
-
Tax Rate - - - - - - - -
Total Cost 25,896 26,737 25,870 24,609 24,719 23,927 20,733 16.02%
-
Net Worth 44,988 64,787 84,582 104,360 122,445 140,385 160,140 -57.20%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 44,988 64,787 84,582 104,360 122,445 140,385 160,140 -57.20%
NOSH 179,952 179,963 179,962 179,931 180,066 179,980 179,933 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -272.77% -295.46% -286.93% -290.00% -330.64% -360.93% -332.12% -
ROE -42.12% -30.83% -22.68% -17.53% -15.50% -13.35% -9.95% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.86 3.76 3.72 3.51 3.19 2.88 2.67 27.94%
EPS -10.53 -11.10 -10.66 -10.17 -10.54 -10.41 -8.85 12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.36 0.47 0.58 0.68 0.78 0.89 -57.20%
Adjusted Per Share Value based on latest NOSH - 179,931
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.89 0.87 0.86 0.81 0.74 0.66 0.61 28.72%
EPS -2.43 -2.56 -2.46 -2.34 -2.43 -2.40 -2.04 12.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.083 0.1083 0.1336 0.1568 0.1798 0.2051 -57.21%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.16 0.15 0.17 0.38 0.42 0.53 0.66 -
P/RPS 4.14 3.99 4.58 10.84 13.18 18.38 24.75 -69.74%
P/EPS -1.52 -1.35 -1.59 -3.74 -3.98 -5.09 -7.45 -65.44%
EY -65.81 -74.00 -62.71 -26.76 -25.10 -19.64 -13.42 189.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 0.36 0.66 0.62 0.68 0.74 -9.24%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 22/05/06 23/02/06 21/11/05 16/08/05 13/05/05 22/02/05 -
Price 0.17 0.15 0.17 0.26 0.39 0.46 0.66 -
P/RPS 4.40 3.99 4.58 7.41 12.23 15.95 24.75 -68.48%
P/EPS -1.61 -1.35 -1.59 -2.56 -3.70 -4.42 -7.45 -64.08%
EY -61.94 -74.00 -62.71 -39.12 -27.03 -22.63 -13.42 177.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.42 0.36 0.45 0.57 0.59 0.74 -5.49%

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