[M&G] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -4.84%
YoY- -20.39%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 7,301 6,947 6,761 6,686 6,310 5,740 5,191 25.50%
PBT -18,880 -18,944 -19,973 -19,180 -18,295 -18,975 -18,732 0.52%
Tax -3 -5 -3 -4 -4 -4 -4 -17.43%
NP -18,883 -18,949 -19,976 -19,184 -18,299 -18,979 -18,736 0.52%
-
NP to SH -18,883 -18,949 -19,976 -19,184 -18,299 -18,979 -18,736 0.52%
-
Tax Rate - - - - - - - -
Total Cost 26,184 25,896 26,737 25,870 24,609 24,719 23,927 6.18%
-
Net Worth 27,001 44,988 64,787 84,582 104,360 122,445 140,385 -66.64%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 27,001 44,988 64,787 84,582 104,360 122,445 140,385 -66.64%
NOSH 180,009 179,952 179,963 179,962 179,931 180,066 179,980 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -258.64% -272.77% -295.46% -286.93% -290.00% -330.64% -360.93% -
ROE -69.93% -42.12% -30.83% -22.68% -17.53% -15.50% -13.35% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.06 3.86 3.76 3.72 3.51 3.19 2.88 25.69%
EPS -10.49 -10.53 -11.10 -10.66 -10.17 -10.54 -10.41 0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.25 0.36 0.47 0.58 0.68 0.78 -66.64%
Adjusted Per Share Value based on latest NOSH - 179,962
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.33 0.31 0.30 0.30 0.28 0.26 0.23 27.18%
EPS -0.85 -0.85 -0.90 -0.86 -0.82 -0.85 -0.84 0.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0202 0.0291 0.038 0.0469 0.0551 0.0631 -66.71%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.14 0.16 0.15 0.17 0.38 0.42 0.53 -
P/RPS 3.45 4.14 3.99 4.58 10.84 13.18 18.38 -67.18%
P/EPS -1.33 -1.52 -1.35 -1.59 -3.74 -3.98 -5.09 -59.09%
EY -74.93 -65.81 -74.00 -62.71 -26.76 -25.10 -19.64 143.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.64 0.42 0.36 0.66 0.62 0.68 23.18%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 22/08/06 22/05/06 23/02/06 21/11/05 16/08/05 13/05/05 -
Price 0.17 0.17 0.15 0.17 0.26 0.39 0.46 -
P/RPS 4.19 4.40 3.99 4.58 7.41 12.23 15.95 -58.94%
P/EPS -1.62 -1.61 -1.35 -1.59 -2.56 -3.70 -4.42 -48.75%
EY -61.71 -61.94 -74.00 -62.71 -39.12 -27.03 -22.63 95.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.68 0.42 0.36 0.45 0.57 0.59 54.16%

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