[M&G] QoQ Quarter Result on 31-Dec-2014

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2014
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
Revenue 115,586 0 103,548 0 107,545 74,387 87,700 31.79%
PBT -18,109 0 -1,318 0 1,138 12,374 894 -2125.61%
Tax -275 0 -1,045 0 -1,496 2,208 -1,085 -74.65%
NP -18,384 0 -2,363 0 -358 14,582 -191 9525.13%
-
NP to SH -20,274 0 -4,712 0 -3,281 -19,089 -2,946 588.18%
-
Tax Rate - - - - 131.46% -17.84% 121.36% -
Total Cost 133,970 0 105,911 0 107,903 59,805 87,891 52.42%
-
Net Worth 18,820,444 0 179,124 0 144,686 17,609,061 14,567,232 29.19%
Dividend
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 18,820,444 0 179,124 0 144,686 17,609,061 14,567,232 29.19%
NOSH 701,522 682,898 682,898 537,868 537,868 491,984 469,910 49.28%
Ratio Analysis
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
NP Margin -15.91% 0.00% -2.28% 0.00% -0.33% 19.60% -0.22% -
ROE -0.11% 0.00% -2.63% 0.00% -2.27% -0.11% -0.02% -
Per Share
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
RPS 16.48 0.00 15.16 0.00 19.99 15.12 18.66 -11.68%
EPS -2.89 0.00 -0.69 0.00 -0.61 -3.88 -0.63 358.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 26.828 0.00 0.2623 0.00 0.269 35.7919 31.00 -13.45%
Adjusted Per Share Value based on latest NOSH - 537,868
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
RPS 5.18 0.00 4.64 0.00 4.82 3.33 3.93 31.80%
EPS -0.91 0.00 -0.21 0.00 -0.15 -0.85 -0.13 600.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.4271 0.00 0.0802 0.00 0.0648 7.8847 6.5226 29.19%
Price Multiplier on Financial Quarter End Date
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
Date 30/04/15 31/03/15 30/01/15 31/12/14 31/10/14 31/07/14 30/04/14 -
Price 0.495 0.49 0.525 0.55 0.85 1.20 0.68 -
P/RPS 3.00 0.00 3.46 0.00 4.25 7.94 3.64 -17.58%
P/EPS -17.13 0.00 -76.09 0.00 -139.34 -30.93 -108.47 -84.20%
EY -5.84 0.00 -1.31 0.00 -0.72 -3.23 -0.92 534.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.00 2.00 0.00 3.16 0.03 0.02 0.00%
Price Multiplier on Announcement Date
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
Date 29/06/15 - 27/03/15 - 10/12/14 30/09/14 20/06/14 -
Price 0.485 0.00 0.495 0.00 0.565 0.86 0.97 -
P/RPS 2.94 0.00 3.26 0.00 2.83 5.69 5.20 -43.46%
P/EPS -16.78 0.00 -71.74 0.00 -92.62 -22.16 -154.72 -89.15%
EY -5.96 0.00 -1.39 0.00 -1.08 -4.51 -0.65 816.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.00 1.89 0.00 2.10 0.02 0.03 -33.33%

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