[M&G] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
Revenue 33,126 28,952 37,635 241 0 -
PBT 178,093 -82,870 -114,099 -4,040 0 -
Tax -13 -13 -24 -478 0 -
NP 178,080 -82,883 -114,123 -4,518 0 -
-
NP to SH 178,080 -82,883 -114,123 -4,518 0 -
-
Tax Rate 0.01% - - - - -
Total Cost -144,954 111,835 151,758 4,759 0 -
-
Net Worth 140,683 -37,796 45,001 135,664 0 -
Dividend
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
Net Worth 140,683 -37,796 45,001 135,664 0 -
NOSH 179,878 179,984 180,004 124,462 0 -
Ratio Analysis
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
NP Margin 537.58% -286.28% -303.24% -1,874.69% 0.00% -
ROE 126.58% 0.00% -253.60% -3.33% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
RPS 18.42 16.09 20.91 0.19 0.00 -
EPS 99.00 -46.05 -63.40 -3.63 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7821 -0.21 0.25 1.09 0.97 -3.83%
Adjusted Per Share Value based on latest NOSH - 124,529
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
RPS 1.48 1.30 1.69 0.01 0.00 -
EPS 7.97 -3.71 -5.11 -0.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.063 -0.0169 0.0201 0.0607 0.97 -39.16%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
Date 30/06/08 29/06/07 30/06/06 31/12/03 - -
Price 0.24 0.14 0.16 1.72 0.00 -
P/RPS 1.30 0.87 0.77 888.28 0.00 -
P/EPS 0.24 -0.30 -0.25 -47.38 0.00 -
EY 412.50 -328.93 -396.25 -2.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.64 1.58 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
Date 28/08/08 27/08/07 22/08/06 25/02/04 - -
Price 0.26 0.17 0.17 1.65 0.00 -
P/RPS 1.41 1.06 0.81 852.13 0.00 -
P/EPS 0.26 -0.37 -0.27 -45.45 0.00 -
EY 380.77 -270.88 -372.94 -2.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.00 0.68 1.51 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