[M&G] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -185.39%
YoY- -1998.14%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 8,450 8,464 8,481 3,924 272 258 241 973.58%
PBT -30,247 -34,335 -35,283 -23,187 -7,844 -3,756 -2,808 388.44%
Tax -654 -654 -659 1,723 323 323 328 -
NP -30,901 -34,989 -35,942 -21,464 -7,521 -3,433 -2,480 438.28%
-
NP to SH -30,901 -34,989 -35,942 -21,464 -7,521 -3,433 -2,480 438.28%
-
Tax Rate - - - - - - - -
Total Cost 39,351 43,453 44,423 25,388 7,793 3,691 2,721 494.55%
-
Net Worth 0 0 160,140 174,903 190,893 194,196 135,737 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 0 0 160,140 174,903 190,893 194,196 135,737 -
NOSH 180,066 179,980 179,933 180,313 180,088 179,811 124,529 27.90%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -365.69% -413.39% -423.79% -546.99% -2,765.07% -1,330.62% -1,029.05% -
ROE 0.00% 0.00% -22.44% -12.27% -3.94% -1.77% -1.83% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.69 4.70 4.71 2.18 0.15 0.14 0.19 749.43%
EPS -17.16 -19.44 -19.98 -11.90 -4.18 -1.91 -1.99 321.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.89 0.97 1.06 1.08 1.09 -
Adjusted Per Share Value based on latest NOSH - 180,313
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.38 0.38 0.38 0.18 0.01 0.01 0.01 1032.79%
EPS -1.38 -1.57 -1.61 -0.96 -0.34 -0.15 -0.11 440.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0717 0.0783 0.0855 0.087 0.0608 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.42 0.53 0.66 1.20 1.48 1.70 1.72 -
P/RPS 8.95 11.27 14.00 55.14 979.89 1,184.80 888.76 -95.34%
P/EPS -2.45 -2.73 -3.30 -10.08 -35.44 -89.04 -86.37 -90.71%
EY -40.86 -36.68 -30.27 -9.92 -2.82 -1.12 -1.16 976.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.74 1.24 1.40 1.57 1.58 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 13/05/05 22/02/05 25/11/04 23/08/04 - - -
Price 0.39 0.46 0.66 0.71 1.20 0.00 0.00 -
P/RPS 8.31 9.78 14.00 32.63 794.51 0.00 0.00 -
P/EPS -2.27 -2.37 -3.30 -5.96 -28.73 0.00 0.00 -
EY -44.00 -42.26 -30.27 -16.77 -3.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.74 0.73 1.13 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