[M&G] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -44.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 31,636 30,304 29,294 28,952 21,449 14,501 7,301 165.54%
PBT 162,243 -84,787 -85,161 -82,870 -57,517 -38,404 -18,880 -
Tax -11 -12 -13 -13 -13 -8 -3 137.59%
NP 162,232 -84,799 -85,174 -82,883 -57,530 -38,412 -18,883 -
-
NP to SH 162,232 -84,799 -85,174 -82,883 -57,530 -38,412 -18,883 -
-
Tax Rate 0.01% - - - - - - -
Total Cost -130,596 115,103 114,468 111,835 78,979 52,913 26,184 -
-
Net Worth 149,398 -77,408 -57,616 -37,786 -12,601 7,199 27,001 212.50%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 149,398 -77,408 -57,616 -37,786 -12,601 7,199 27,001 212.50%
NOSH 179,997 180,018 180,051 179,936 180,018 179,990 180,009 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 512.81% -279.83% -290.76% -286.28% -268.22% -264.89% -258.64% -
ROE 108.59% 0.00% 0.00% 0.00% 0.00% -533.53% -69.93% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.58 16.83 16.27 16.09 11.91 8.06 4.06 165.42%
EPS 90.13 -47.11 -47.31 -46.06 -31.96 -21.34 -10.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 -0.43 -0.32 -0.21 -0.07 0.04 0.15 212.51%
Adjusted Per Share Value based on latest NOSH - 179,936
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.05 3.88 3.75 3.71 2.75 1.86 0.93 166.43%
EPS 20.78 -10.86 -10.91 -10.61 -7.37 -4.92 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1913 -0.0991 -0.0738 -0.0484 -0.0161 0.0092 0.0346 212.34%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.22 0.35 0.19 0.14 0.14 0.15 0.14 -
P/RPS 1.25 2.08 1.17 0.87 1.18 1.86 3.45 -49.14%
P/EPS 0.24 -0.74 -0.40 -0.30 -0.44 -0.70 -1.33 -
EY 409.68 -134.59 -248.98 -329.02 -228.27 -142.27 -74.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.00 0.00 0.00 0.00 3.75 0.93 -56.12%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 25/02/08 26/11/07 27/08/07 21/05/07 16/02/07 27/11/06 -
Price 0.22 0.25 0.31 0.17 0.16 0.16 0.17 -
P/RPS 1.25 1.49 1.91 1.06 1.34 1.99 4.19 -55.31%
P/EPS 0.24 -0.53 -0.66 -0.37 -0.50 -0.75 -1.62 -
EY 409.68 -188.42 -152.60 -270.96 -199.74 -133.38 -61.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.00 0.00 0.00 0.00 4.00 1.13 -61.46%

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