[M&G] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 21,449 14,501 7,301 0 0 0 4,798 171.61%
PBT -57,517 -38,404 -18,880 0 0 0 -13,881 158.20%
Tax -13 -8 -3 0 0 0 -2,054 -96.58%
NP -57,530 -38,412 -18,883 0 0 0 -15,935 135.52%
-
NP to SH -57,530 -38,412 -18,883 0 0 0 -15,935 135.52%
-
Tax Rate - - - - - - - -
Total Cost 78,979 52,913 26,184 0 0 0 20,733 144.11%
-
Net Worth -12,601 7,199 27,001 44,988 0 0 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth -12,601 7,199 27,001 44,988 0 0 0 -
NOSH 180,018 179,990 180,009 179,952 179,963 179,962 179,931 0.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -268.22% -264.89% -258.64% 0.00% 0.00% 0.00% -332.12% -
ROE 0.00% -533.53% -69.93% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.91 8.06 4.06 0.00 0.00 0.00 2.67 171.22%
EPS -31.96 -21.34 -10.49 0.00 0.00 0.00 -8.86 135.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.07 0.04 0.15 0.25 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 179,952
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.75 1.86 0.93 0.00 0.00 0.00 0.61 173.14%
EPS -7.37 -4.92 -2.42 0.00 0.00 0.00 -2.04 135.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0161 0.0092 0.0346 0.0576 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.14 0.15 0.14 0.16 0.15 0.17 0.38 -
P/RPS 1.18 1.86 3.45 0.00 0.00 0.00 14.25 -81.03%
P/EPS -0.44 -0.70 -1.33 0.00 0.00 0.00 -4.29 -78.11%
EY -228.27 -142.27 -74.93 0.00 0.00 0.00 -23.31 358.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.75 0.93 0.64 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 16/02/07 27/11/06 22/08/06 22/05/06 23/02/06 21/11/05 -
Price 0.16 0.16 0.17 0.17 0.15 0.17 0.26 -
P/RPS 1.34 1.99 4.19 0.00 0.00 0.00 9.75 -73.40%
P/EPS -0.50 -0.75 -1.62 0.00 0.00 0.00 -2.94 -69.33%
EY -199.74 -133.38 -61.71 0.00 0.00 0.00 -34.06 225.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.00 1.13 0.68 0.00 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