[M&G] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 16.48%
YoY- -12.13%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 8,993 8,280 8,210 7,643 7,503 6,948 7,200 15.99%
PBT -10,138 227,917 -19,150 -21,171 -25,353 -19,113 -19,524 -35.42%
Tax -2 -4 -4 -3 0 -5 -5 -45.74%
NP -10,140 227,913 -19,154 -21,174 -25,353 -19,118 -19,529 -35.42%
-
NP to SH -10,140 227,913 -19,154 -21,174 -25,353 -19,118 -19,529 -35.42%
-
Tax Rate - 0.00% - - - - - -
Total Cost 19,133 -219,633 27,364 28,817 32,856 26,066 26,729 -19.99%
-
Net Worth 140,861 149,398 -77,408 -57,616 -37,786 -12,601 7,199 627.44%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 140,861 149,398 -77,408 -57,616 -37,786 -12,601 7,199 627.44%
NOSH 180,106 179,997 180,018 180,051 179,936 180,018 179,990 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -112.75% 2,752.57% -233.30% -277.04% -337.90% -275.16% -271.24% -
ROE -7.20% 152.55% 0.00% 0.00% 0.00% 0.00% -271.25% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.99 4.60 4.56 4.24 4.17 3.86 4.00 15.90%
EPS -5.63 126.62 -10.64 -11.76 -14.09 -10.62 -10.85 -35.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7821 0.83 -0.43 -0.32 -0.21 -0.07 0.04 627.09%
Adjusted Per Share Value based on latest NOSH - 180,051
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.40 0.37 0.37 0.34 0.34 0.31 0.32 16.05%
EPS -0.46 10.25 -0.86 -0.95 -1.14 -0.86 -0.88 -35.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0633 0.0672 -0.0348 -0.0259 -0.017 -0.0057 0.0032 632.75%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.24 0.22 0.35 0.19 0.14 0.14 0.15 -
P/RPS 4.81 4.78 7.67 4.48 3.36 3.63 3.75 18.07%
P/EPS -4.26 0.17 -3.29 -1.62 -0.99 -1.32 -1.38 112.15%
EY -23.46 575.55 -30.40 -61.89 -100.64 -75.86 -72.33 -52.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.00 0.00 0.00 0.00 3.75 -81.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 25/02/08 26/11/07 27/08/07 21/05/07 16/02/07 -
Price 0.26 0.22 0.25 0.31 0.17 0.16 0.16 -
P/RPS 5.21 4.78 5.48 7.30 4.08 4.15 4.00 19.28%
P/EPS -4.62 0.17 -2.35 -2.64 -1.21 -1.51 -1.47 114.71%
EY -21.65 575.55 -42.56 -37.94 -82.88 -66.38 -67.81 -53.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.00 0.00 0.00 0.00 4.00 -81.07%

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