[M&G] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -67.45%
YoY- -1349.27%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
Revenue 33,126 28,952 0 8,481 241 198.53%
PBT 177,458 -82,870 0 -35,283 -2,808 -
Tax -13 -13 0 -659 328 -
NP 177,445 -82,883 0 -35,942 -2,480 -
-
NP to SH 177,445 -82,883 0 -35,942 -2,480 -
-
Tax Rate 0.01% - - - - -
Total Cost -144,319 111,835 0 44,423 2,721 -
-
Net Worth 140,861 -37,786 44,988 160,140 135,737 0.82%
Dividend
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
Net Worth 140,861 -37,786 44,988 160,140 135,737 0.82%
NOSH 180,106 179,936 179,952 179,933 124,529 8.54%
Ratio Analysis
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
NP Margin 535.67% -286.28% 0.00% -423.79% -1,029.05% -
ROE 125.97% 0.00% 0.00% -22.44% -1.83% -
Per Share
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
RPS 18.39 16.09 0.00 4.71 0.19 176.16%
EPS 98.52 -46.06 0.00 -19.98 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7821 -0.21 0.25 0.89 1.09 -7.10%
Adjusted Per Share Value based on latest NOSH - 179,933
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
RPS 1.48 1.30 0.00 0.38 0.01 203.48%
EPS 7.95 -3.71 0.00 -1.61 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0631 -0.0169 0.0201 0.0717 0.0608 0.82%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
Date 30/06/08 29/06/07 30/06/06 31/12/04 31/12/03 -
Price 0.24 0.14 0.16 0.66 1.72 -
P/RPS 1.30 0.87 0.00 14.00 888.76 -76.54%
P/EPS 0.24 -0.30 0.00 -3.30 -86.37 -
EY 410.51 -329.02 0.00 -30.27 -1.16 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.64 0.74 1.58 -30.35%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
Date 28/08/08 27/08/07 22/08/06 22/02/05 - -
Price 0.26 0.17 0.17 0.66 0.00 -
P/RPS 1.41 1.06 0.00 14.00 0.00 -
P/EPS 0.26 -0.37 0.00 -3.30 0.00 -
EY 378.93 -270.96 0.00 -30.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.00 0.68 0.74 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