[M&G] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 72.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 CAGR
Revenue 53,508 0 30,701 46,889 0 107,545 94,448 -9.40%
PBT -12,924 0 34,132 -7,294 0 1,138 -557 72.76%
Tax -91 0 -58,751 -2,979 0 -1,496 -1,292 -36.95%
NP -13,015 0 -24,619 -10,273 0 -358 -1,849 40.40%
-
NP to SH -8,434 0 -16,066 -7,697 0 -3,281 -6,303 5.19%
-
Tax Rate - - 172.13% - - 131.46% - -
Total Cost 66,523 0 55,320 57,162 0 107,903 96,297 -6.22%
-
Net Worth 82,884 0 98,220 178,640 0 144,686 0 -
Dividend
31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 CAGR
Net Worth 82,884 0 98,220 178,640 0 144,686 0 -
NOSH 723,878 723,878 701,572 699,727 610,152 537,868 419,807 9.93%
Ratio Analysis
31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 CAGR
NP Margin -24.32% 0.00% -80.19% -21.91% 0.00% -0.33% -1.96% -
ROE -10.18% 0.00% -16.36% -4.31% 0.00% -2.27% 0.00% -
Per Share
31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 CAGR
RPS 7.39 0.00 4.38 6.70 0.00 19.99 22.50 -17.60%
EPS -1.17 0.00 -2.29 -1.10 0.00 -0.61 -1.51 -4.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1145 0.00 0.14 0.2553 0.00 0.269 0.00 -
Adjusted Per Share Value based on latest NOSH - 699,727
31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 CAGR
RPS 6.85 0.00 3.93 6.00 0.00 13.77 12.10 -9.42%
EPS -1.08 0.00 -2.06 -0.99 0.00 -0.42 -0.81 5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.00 0.1258 0.2288 0.00 0.1853 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 CAGR
Date 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 -
Price 0.08 0.12 0.475 0.39 0.49 0.85 0.38 -
P/RPS 1.08 0.00 10.85 5.82 0.00 4.25 1.69 -7.49%
P/EPS -6.87 0.00 -20.74 -35.45 0.00 -139.34 -25.31 -20.28%
EY -14.56 0.00 -4.82 -2.82 0.00 -0.72 -3.95 25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 3.39 1.53 0.00 3.16 0.00 -
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 CAGR
Date 20/09/19 - 23/05/17 30/05/16 - 10/12/14 16/12/13 -
Price 0.07 0.00 0.485 0.40 0.00 0.565 0.42 -
P/RPS 0.95 0.00 11.08 5.97 0.00 2.83 1.87 -11.10%
P/EPS -6.01 0.00 -21.18 -36.36 0.00 -92.62 -27.97 -23.46%
EY -16.64 0.00 -4.72 -2.75 0.00 -1.08 -3.57 30.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 3.46 1.57 0.00 2.10 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