[M&G] QoQ TTM Result on 31-Jul-2019 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
20-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 6.76%
YoY- -40.82%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Revenue 213,555 174,893 171,083 167,548 157,886 182,101 95,153 91.26%
PBT -65,526 -73,518 -75,471 -60,400 -64,320 -48,897 -17,238 191.88%
Tax -837 -588 -72 -315 -335 -413 -305 124.75%
NP -66,363 -74,106 -75,543 -60,715 -64,655 -49,310 -17,543 190.75%
-
NP to SH -48,928 -54,133 -54,209 -41,912 -44,952 -33,556 -11,326 223.43%
-
Tax Rate - - - - - - - -
Total Cost 279,918 248,999 246,626 228,263 222,541 231,411 112,696 107.47%
-
Net Worth 41,840 61,819 72,677 82,884 89,181 114,807 0 -
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Net Worth 41,840 61,819 72,677 82,884 89,181 114,807 0 -
NOSH 723,878 723,878 723,878 723,878 723,878 723,878 723,878 0.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
NP Margin -31.08% -42.37% -44.16% -36.24% -40.95% -27.08% -18.44% -
ROE -116.94% -87.57% -74.59% -50.57% -50.40% -29.23% 0.00% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
RPS 29.50 24.16 23.63 23.15 21.81 25.16 13.14 91.31%
EPS -6.76 -7.48 -7.49 -5.79 -6.21 -4.64 -1.56 224.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0854 0.1004 0.1145 0.1232 0.1586 0.00 -
Adjusted Per Share Value based on latest NOSH - 723,878
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
RPS 27.35 22.40 21.91 21.46 20.22 23.32 12.19 91.22%
EPS -6.27 -6.93 -6.94 -5.37 -5.76 -4.30 -1.45 223.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0792 0.0931 0.1061 0.1142 0.147 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 29/03/19 31/01/19 -
Price 0.06 0.075 0.07 0.08 0.085 0.095 0.065 -
P/RPS 0.20 0.31 0.30 0.35 0.39 0.38 0.49 -51.26%
P/EPS -0.89 -1.00 -0.93 -1.38 -1.37 -2.05 -4.15 -70.91%
EY -112.65 -99.71 -106.98 -72.37 -73.06 -48.80 -24.07 244.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.88 0.70 0.70 0.69 0.60 0.00 -
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Date 30/07/20 26/03/20 31/12/19 20/09/19 26/06/19 27/05/19 - -
Price 0.065 0.055 0.075 0.07 0.085 0.085 0.00 -
P/RPS 0.22 0.23 0.32 0.30 0.39 0.34 0.00 -
P/EPS -0.96 -0.74 -1.00 -1.21 -1.37 -1.83 0.00 -
EY -103.99 -135.97 -99.85 -82.71 -73.06 -54.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.64 0.75 0.61 0.69 0.54 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