[M&G] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
12-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Revenue 28,598 26,304 4,910 0 0 -
PBT -76,689 -81,561 -28,536 -3,006 0 -
Tax -17 -16 1,860 -1,074 0 -
NP -76,706 -81,577 -26,676 -4,081 0 -
-
NP to SH -76,706 -81,577 -26,676 -4,081 0 -
-
Tax Rate - - - - - -
Total Cost 105,305 107,881 31,586 4,081 0 -
-
Net Worth -12,600 64,805 174,678 114,037 0 -
Dividend
31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Net Worth -12,600 64,805 174,678 114,037 0 -
NOSH 180,006 180,015 180,081 120,039 0 -
Ratio Analysis
31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -268.22% -310.13% -543.23% 0.00% 0.00% -
ROE 0.00% -125.88% -15.27% -3.58% 0.00% -
Per Share
31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 15.89 14.61 2.73 0.00 0.00 -
EPS -42.61 -45.32 -14.81 -3.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.07 0.36 0.97 0.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,352
31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 1.28 1.18 0.22 0.00 0.00 -
EPS -3.43 -3.65 -1.19 -0.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0056 0.029 0.0782 0.0511 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Date 30/03/07 31/03/06 30/09/04 - - -
Price 0.14 0.15 1.20 0.00 0.00 -
P/RPS 0.88 1.03 44.01 0.00 0.00 -
P/EPS -0.33 -0.33 -8.10 0.00 0.00 -
EY -304.38 -302.11 -12.34 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Date 21/05/07 22/05/06 25/11/04 12/12/03 - -
Price 0.16 0.15 0.71 0.00 0.00 -
P/RPS 1.01 1.03 26.04 0.00 0.00 -
P/EPS -0.38 -0.33 -4.79 0.00 0.00 -
EY -266.33 -302.11 -20.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.73 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