[M&G] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 48.43%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/10/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Revenue 57,123 29,294 7,301 4,798 258 224.37%
PBT 203,249 -85,161 -18,880 -13,881 -3,756 -
Tax -1,323 -13 -3 -2,054 323 -
NP 201,926 -85,174 -18,883 -15,935 -3,433 -
-
NP to SH 200,807 -85,174 -18,883 -15,935 -3,433 -
-
Tax Rate 0.65% - - - - -
Total Cost -144,803 114,468 26,184 20,733 3,691 -
-
Net Worth 0 -57,616 27,001 0 194,196 -
Dividend
31/10/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/10/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Net Worth 0 -57,616 27,001 0 194,196 -
NOSH 179,960 180,051 180,009 179,931 179,811 0.01%
Ratio Analysis
31/10/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
NP Margin 353.49% -290.76% -258.64% -332.12% -1,330.62% -
ROE 0.00% 0.00% -69.93% 0.00% -1.77% -
Per Share
31/10/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
RPS 31.74 16.27 4.06 2.67 0.14 226.04%
EPS 111.58 -47.31 -10.49 -8.86 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.32 0.15 0.00 1.08 -
Adjusted Per Share Value based on latest NOSH - 179,931
31/10/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
RPS 7.32 3.75 0.93 0.61 0.03 231.31%
EPS 25.72 -10.91 -2.42 -2.04 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.0738 0.0346 0.00 0.2487 -
Price Multiplier on Financial Quarter End Date
31/10/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Date 31/10/08 28/09/07 29/09/06 30/09/05 31/03/04 -
Price 0.20 0.19 0.14 0.38 1.70 -
P/RPS 0.63 1.17 3.45 14.25 1,184.80 -80.65%
P/EPS 0.18 -0.40 -1.33 -4.29 -89.04 -
EY 557.92 -248.98 -74.93 -23.31 -1.12 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.93 0.00 1.57 -
Price Multiplier on Announcement Date
31/10/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Date 21/11/08 26/11/07 27/11/06 21/11/05 - -
Price 0.21 0.31 0.17 0.26 0.00 -
P/RPS 0.66 1.91 4.19 9.75 0.00 -
P/EPS 0.19 -0.66 -1.62 -2.94 0.00 -
EY 531.35 -152.60 -61.71 -34.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.13 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