[M&G] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -2.76%
YoY- -351.06%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 33,126 31,636 30,304 29,294 28,952 21,449 14,501 73.53%
PBT 177,458 162,243 -84,787 -85,161 -82,870 -57,517 -38,404 -
Tax -13 -11 -12 -13 -13 -13 -8 38.26%
NP 177,445 162,232 -84,799 -85,174 -82,883 -57,530 -38,412 -
-
NP to SH 177,445 162,232 -84,799 -85,174 -82,883 -57,530 -38,412 -
-
Tax Rate 0.01% 0.01% - - - - - -
Total Cost -144,319 -130,596 115,103 114,468 111,835 78,979 52,913 -
-
Net Worth 140,861 149,398 -77,408 -57,616 -37,786 -12,601 7,199 627.44%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 140,861 149,398 -77,408 -57,616 -37,786 -12,601 7,199 627.44%
NOSH 180,106 179,997 180,018 180,051 179,936 180,018 179,990 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 535.67% 512.81% -279.83% -290.76% -286.28% -268.22% -264.89% -
ROE 125.97% 108.59% 0.00% 0.00% 0.00% 0.00% -533.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.39 17.58 16.83 16.27 16.09 11.91 8.06 73.40%
EPS 98.52 90.13 -47.11 -47.31 -46.06 -31.96 -21.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7821 0.83 -0.43 -0.32 -0.21 -0.07 0.04 627.09%
Adjusted Per Share Value based on latest NOSH - 180,051
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.24 4.05 3.88 3.75 3.71 2.75 1.86 73.29%
EPS 22.72 20.78 -10.86 -10.91 -10.61 -7.37 -4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1804 0.1913 -0.0991 -0.0738 -0.0484 -0.0161 0.0092 628.48%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.24 0.22 0.35 0.19 0.14 0.14 0.15 -
P/RPS 1.30 1.25 2.08 1.17 0.87 1.18 1.86 -21.26%
P/EPS 0.24 0.24 -0.74 -0.40 -0.30 -0.44 -0.70 -
EY 410.51 409.68 -134.59 -248.98 -329.02 -228.27 -142.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.00 0.00 0.00 0.00 3.75 -81.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 25/02/08 26/11/07 27/08/07 21/05/07 16/02/07 -
Price 0.26 0.22 0.25 0.31 0.17 0.16 0.16 -
P/RPS 1.41 1.25 1.49 1.91 1.06 1.34 1.99 -20.53%
P/EPS 0.26 0.24 -0.53 -0.66 -0.37 -0.50 -0.75 -
EY 378.93 409.68 -188.42 -152.60 -270.96 -199.74 -133.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.00 0.00 0.00 0.00 4.00 -81.07%

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