[M&G] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -11.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
Revenue 0 158,285 151,241 165,273 0 435,570 356,137 -
PBT 0 -80,521 -182,254 -76,438 0 -24,388 -3,589 -
Tax 0 -976 544,995 2,004 0 -3,753 -3,941 -
NP 0 -81,497 362,741 -74,434 0 -28,141 -7,530 -
-
NP to SH 0 -54,981 409,630 -55,010 0 -37,689 -22,009 -
-
Tax Rate - - - - - - - -
Total Cost 0 239,782 -211,500 239,707 0 463,711 363,667 -
-
Net Worth 0 128,271 312,842 147,349 0 17,235,159 14,004,895 -
Dividend
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
Div - - 1,422 - - - - -
Div Payout % - - 0.35% - - - - -
Equity
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
Net Worth 0 128,271 312,842 147,349 0 17,235,159 14,004,895 -
NOSH 723,878 723,878 723,878 701,666 697,058 642,431 451,770 10.41%
Ratio Analysis
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
NP Margin 0.00% -51.49% 239.84% -45.04% 0.00% -6.46% -2.11% -
ROE 0.00% -42.86% 130.94% -37.33% 0.00% -0.22% -0.16% -
Per Share
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
RPS 0.00 21.87 21.27 23.55 0.00 67.80 78.83 -
EPS 0.00 -7.60 57.73 -7.84 0.00 -5.87 -4.87 -
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1772 0.44 0.21 0.00 26.828 31.00 -
Adjusted Per Share Value based on latest NOSH - 701,772
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
RPS 0.00 20.27 19.37 21.17 0.00 55.78 45.61 -
EPS 0.00 -7.04 52.46 -7.04 0.00 -4.83 -2.82 -
DPS 0.00 0.00 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1643 0.4006 0.1887 0.00 22.0715 17.9348 -
Price Multiplier on Financial Quarter End Date
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
Date 31/01/19 28/09/18 29/09/17 30/09/16 30/09/15 30/04/15 30/04/14 -
Price 0.065 0.10 0.235 0.355 0.48 0.495 0.68 -
P/RPS 0.00 0.46 1.10 1.51 0.00 0.73 0.86 -
P/EPS 0.00 -1.32 0.41 -4.53 0.00 -8.44 -13.96 -
EY 0.00 -75.95 245.16 -22.08 0.00 -11.85 -7.16 -
DY 0.00 0.00 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 0.53 1.69 0.00 0.02 0.02 -
Price Multiplier on Announcement Date
31/01/19 30/09/18 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 CAGR
Date - 28/11/18 29/11/17 23/11/16 - 29/06/15 20/06/14 -
Price 0.00 0.075 0.215 0.355 0.00 0.485 0.97 -
P/RPS 0.00 0.34 1.01 1.51 0.00 0.72 1.23 -
P/EPS 0.00 -0.99 0.37 -4.53 0.00 -8.27 -19.91 -
EY 0.00 -101.27 267.97 -22.08 0.00 -12.10 -5.02 -
DY 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.49 1.69 0.00 0.02 0.03 -

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