[M&G] QoQ TTM Result on 31-Oct-2015

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
07-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Oct-2015
Profit Trend
QoQ- 123.45%
YoY- 111.18%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
Revenue 278,515 144,628 210,561 210,561 228,408 228,408 219,134 27.01%
PBT -39,817 -7,596 6,443 6,443 -11,364 -11,364 -19,427 104.55%
Tax -2,318 -3,903 -1,014 -1,014 -365 -365 -1,320 75.33%
NP -42,135 -11,499 5,429 5,429 -11,729 -11,729 -20,747 102.69%
-
NP to SH -29,039 -8,794 3,643 3,643 -15,534 -15,534 -24,986 16.17%
-
Tax Rate - - 15.74% 15.74% - - - -
Total Cost 320,650 156,127 205,132 205,132 240,137 240,137 239,881 33.56%
-
Net Worth 162,396 178,640 18,349,361 18,749,992 0 19,171,696 0 -
Dividend
30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
Net Worth 162,396 178,640 18,349,361 18,749,992 0 19,171,696 0 -
NOSH 702,406 699,727 705,744 685,625 697,058 697,058 701,522 0.12%
Ratio Analysis
30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
NP Margin -15.13% -7.95% 2.58% 2.58% -5.14% -5.14% -9.47% -
ROE -17.88% -4.92% 0.02% 0.02% 0.00% -0.08% 0.00% -
Per Share
30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
RPS 39.65 20.67 29.84 30.71 32.77 32.77 31.24 26.83%
EPS -4.13 -1.26 0.52 0.53 -2.23 -2.23 -3.56 15.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.2553 26.00 27.3473 0.00 27.5037 0.00 -
Adjusted Per Share Value based on latest NOSH - 685,625
30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
RPS 35.67 18.52 26.96 26.96 29.25 29.25 28.06 27.03%
EPS -3.72 -1.13 0.47 0.47 -1.99 -1.99 -3.20 16.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.208 0.2288 23.4984 24.0114 0.00 24.5514 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
Date 30/06/16 31/03/16 31/12/15 30/10/15 30/09/15 31/07/15 30/06/15 -
Price 0.375 0.39 0.385 0.51 0.48 0.455 0.485 -
P/RPS 0.95 1.89 1.29 1.66 1.46 1.39 1.55 -38.62%
P/EPS -9.07 -31.03 74.58 95.98 -21.54 -20.42 -13.62 -33.33%
EY -11.02 -3.22 1.34 1.04 -4.64 -4.90 -7.34 49.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.53 0.01 0.02 0.00 0.02 0.00 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
Date 30/08/16 30/05/16 - - - - - -
Price 0.39 0.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.98 1.94 0.00 0.00 0.00 0.00 0.00 -
P/EPS -9.43 -31.83 0.00 0.00 0.00 0.00 0.00 -
EY -10.60 -3.14 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.57 0.00 0.00 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