[M&G] YoY Cumulative Quarter Result on 31-Jul-2020 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
22-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- 69.83%
YoY- -77.53%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
Revenue 84,628 75,334 44,657 55,289 53,508 0 30,701 17.35%
PBT 11,371 -986 -22,985 -19,164 -12,924 0 34,132 -15.92%
Tax -68 -76 77 -2 -91 0 -58,751 -65.59%
NP 11,303 -1,062 -22,908 -19,166 -13,015 0 -24,619 -
-
NP to SH 7,411 -947 -17,175 -14,973 -8,434 0 -16,066 -
-
Tax Rate 0.60% - - - - - 172.13% -
Total Cost 73,325 76,396 67,565 74,455 66,523 0 55,320 4.54%
-
Net Worth 266,865 89,622 105,189 26,132 82,884 0 98,220 17.08%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
Net Worth 266,865 89,622 105,189 26,132 82,884 0 98,220 17.08%
NOSH 2,223,879 723,878 723,878 723,878 723,878 723,878 701,572 19.96%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
NP Margin 13.36% -1.41% -51.30% -34.67% -24.32% 0.00% -80.19% -
ROE 2.78% -1.06% -16.33% -57.30% -10.18% 0.00% -16.36% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
RPS 3.81 3.39 2.01 7.64 7.39 0.00 4.38 -2.17%
EPS 0.33 -0.04 0.77 -2.07 -1.17 0.00 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.0403 0.0473 0.0361 0.1145 0.00 0.14 -2.40%
Adjusted Per Share Value based on latest NOSH - 723,878
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
RPS 10.84 9.65 5.72 7.08 6.85 0.00 3.93 17.36%
EPS 0.95 -0.12 -2.20 -1.92 -1.08 0.00 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3418 0.1148 0.1347 0.0335 0.1061 0.00 0.1258 17.08%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/03/17 -
Price 0.17 0.075 0.125 0.065 0.08 0.12 0.475 -
P/RPS 4.47 2.21 6.22 0.85 1.08 0.00 10.85 -13.05%
P/EPS 51.01 -176.13 -16.19 -3.14 -6.87 0.00 -20.74 -
EY 1.96 -0.57 -6.18 -31.82 -14.56 0.00 -4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.86 2.64 1.80 0.70 0.00 3.39 -12.83%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
Date 29/09/23 26/09/22 30/09/21 22/09/20 20/09/19 - 23/05/17 -
Price 0.28 0.09 0.115 0.07 0.07 0.00 0.485 -
P/RPS 7.36 2.66 5.73 0.92 0.95 0.00 11.08 -6.25%
P/EPS 84.02 -211.35 -14.89 -3.38 -6.01 0.00 -21.18 -
EY 1.19 -0.47 -6.72 -29.55 -16.64 0.00 -4.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.23 2.43 1.94 0.61 0.00 3.46 -6.04%

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