Dashboard Tools Market News Investing Ideas Pricing
Search 100,000+ stocks...
Sign Up
Log in
M

Marine & General Bhd
KLSE:M&G

Watchlist Manager
Marine & General Bhd
KLSE:M&G
Watchlist
Price: 0.19 MYR 2.7% Market Closed
Market Cap: 152.2m MYR
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+31%
5Y
+76%
10Y
-15%
Operating Income
+
3Y
+67%
5Y
-
10Y
-39%
Net Income
+
3Y
+239%
5Y
+298%
10Y
-

Earnings Waterfall
Marine & General Bhd

Income Statement
Marine & General Bhd

Rotate your device to view
Income Statement
Currency: MYR
Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Jan-2009 Apr-2009 Jul-2009 Oct-2009 Jan-2010 Apr-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Jan-2012 Apr-2012 Jul-2012 Oct-2012 Jan-2013 Apr-2013 Jul-2013 Oct-2013 Jan-2014 Apr-2014 Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Jan-2025 Apr-2025 Jul-2025 Oct-2025
Revenue
Interest Expense
0
0
35
0
0
0
0
0
135
0
0
0
99
0
0
0
82
0
0
20
0
0
0
66
20
42
64
88
92
98
102
103
105
0
0
52
0
0
0
152
0
0
37
75
114
92
69
46
66
67
68
67
62
0
0
30
30
87
59
56
51
51
0
0
0
34
0
0
0
30
0
0
0
34
0
0
0
35
0
0
0
0
0
0
Revenue
0
N/A
4
+1 850%
9
+118%
14
+61%
19
+42%
22
+13%
24
+9%
26
+7%
38
+47%
28
-26%
28
+2%
28
+0%
29
+2%
29
+1%
30
+3%
32
+5%
33
+5%
27
-20%
28
+4%
41
+48%
78
+90%
126
+62%
175
+38%
224
+28%
233
+4%
236
+1%
242
+2%
248
+3%
254
+3%
292
+15%
320
+10%
341
+7%
374
+10%
375
+0%
378
+1%
383
+1%
303
-21%
289
-5%
283
-2%
365
+29%
378
+4%
396
+5%
424
+7%
439
+4%
430
-2%
257
-40%
186
-28%
124
-33%
169
+36%
152
-10%
149
-2%
158
+6%
152
-4%
156
+2%
158
+2%
157
-1%
170
+8%
233
+37%
195
-16%
206
+6%
205
0%
214
+4%
215
+1%
208
-3%
197
-5%
189
-4%
178
-6%
185
+4%
203
+10%
220
+8%
250
+14%
278
+11%
294
+6%
307
+4%
317
+3%
326
+3%
341
+5%
348
+2%
355
+2%
356
+0%
342
-4%
352
+3%
360
+2%
366
+1%
Gross Profit
Cost of Revenue
0
0
(4)
0
0
0
0
0
(14)
0
0
0
(11)
0
0
0
(13)
0
0
(12)
(25)
(53)
(80)
(138)
(146)
(143)
(143)
(151)
(148)
(159)
(164)
(198)
(212)
(210)
(207)
(224)
(187)
(174)
(164)
(198)
(202)
(207)
(226)
(125)
(118)
(67)
(54)
(49)
(176)
(184)
(189)
(199)
(198)
(198)
(195)
(257)
(163)
(224)
(214)
(181)
(195)
(211)
(222)
(224)
(232)
(237)
(233)
(229)
(227)
(226)
(234)
(228)
(233)
(231)
(227)
(248)
(249)
(261)
(263)
(258)
(255)
(262)
(264)
(274)
Gross Profit
0
N/A
0
N/A
5
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
24
N/A
0
N/A
0
N/A
0
N/A
18
N/A
0
N/A
0
N/A
0
N/A
20
N/A
0
N/A
0
N/A
29
N/A
24
-17%
53
+121%
84
+58%
86
+2%
88
+2%
94
+7%
99
+5%
97
-2%
107
+10%
133
+25%
157
+18%
143
-9%
162
+14%
166
+2%
171
+3%
160
-6%
116
-27%
115
-1%
119
+4%
167
+40%
176
+5%
190
+8%
198
+5%
315
+59%
312
-1%
191
-39%
132
-31%
75
-43%
(7)
N/A
(31)
-329%
(40)
-29%
(41)
-2%
(46)
-14%
(42)
+10%
(36)
+13%
(99)
-174%
7
N/A
8
+23%
(19)
N/A
26
N/A
10
-61%
2
-77%
(7)
N/A
(16)
-136%
(35)
-115%
(48)
-37%
(55)
-15%
(44)
+20%
(24)
+45%
(6)
+75%
17
N/A
51
+208%
61
+20%
76
+25%
90
+18%
79
-13%
92
+17%
87
-6%
92
+6%
98
+7%
86
-12%
90
+4%
96
+7%
92
-5%
Operating Income
Operating Expenses
(5)
(8)
(5)
(10)
(12)
(11)
(12)
(13)
(3)
(11)
(9)
(9)
(2)
(14)
(14)
219
240
232
(3)
(4)
(16)
(15)
(11)
11
18
3
(16)
(15)
(24)
(36)
(43)
(24)
(30)
(32)
(38)
(23)
(24)
(23)
(20)
(16)
(23)
(33)
(63)
(175)
(173)
(102)
(93)
(87)
(49)
(51)
(101)
(99)
(267)
(265)
(212)
(142)
(18)
(38)
26
(19)
(19)
(20)
(21)
(21)
(18)
(16)
114
(13)
(14)
2
(1)
(0)
(3)
27
26
26
32
17
16
16
15
(5)
(8)
(7)
Selling, General & Administrative
0
0
(6)
0
0
0
0
0
(7)
0
0
0
(7)
0
0
0
(13)
0
0
(6)
(2)
(7)
(12)
(13)
(15)
(16)
(18)
(18)
(33)
(37)
(38)
(25)
(41)
(39)
(40)
(24)
(35)
(36)
(36)
(28)
(47)
(48)
(69)
(56)
(55)
(19)
(15)
(10)
(14)
(46)
(72)
(99)
(16)
(13)
(11)
58
(20)
(25)
25
(19)
(20)
(23)
(23)
(24)
(23)
(24)
(23)
(23)
(23)
(23)
(24)
(24)
(25)
(22)
(24)
(24)
(28)
(27)
(27)
(28)
(24)
(29)
(29)
(30)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(13)
(20)
0
(23)
(27)
(33)
0
(39)
(47)
(53)
0
(59)
(64)
(70)
0
(74)
(78)
(80)
0
(84)
(89)
(90)
(120)
(119)
(83)
(78)
(78)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(5)
(8)
1
(10)
(12)
(11)
(12)
(13)
5
(11)
(9)
(9)
6
(14)
(14)
219
253
232
(3)
2
(8)
6
20
25
56
46
35
2
48
48
48
1
71
71
71
1
85
90
96
12
108
103
97
2
2
0
0
0
(34)
(5)
(29)
0
(251)
(252)
(201)
(201)
1
(14)
1
0
0
3
2
3
5
8
137
10
9
25
22
23
23
49
49
49
60
44
45
45
40
24
22
24
Operating Income
(5)
N/A
(4)
+19%
(0)
+95%
4
N/A
8
+114%
11
+51%
12
+6%
13
+8%
21
+60%
17
-18%
19
+12%
20
+4%
17
-17%
15
-7%
16
+4%
250
+1 464%
260
+4%
258
-1%
25
-90%
25
+2%
37
+47%
58
+58%
83
+42%
97
+17%
106
+9%
97
-9%
83
-14%
81
-2%
83
+1%
97
+18%
114
+17%
119
+5%
133
+12%
134
+1%
133
-1%
137
+3%
93
-32%
92
-1%
99
+8%
151
+52%
153
+2%
157
+2%
136
-13%
140
+3%
139
-1%
89
-36%
39
-56%
(12)
N/A
(56)
-370%
(82)
-46%
(141)
-73%
(140)
+1%
(313)
-124%
(306)
+2%
(248)
+19%
(242)
+3%
(12)
+95%
(30)
-159%
7
N/A
6
-12%
(9)
N/A
(18)
-92%
(28)
-58%
(37)
-31%
(53)
-42%
(64)
-21%
59
N/A
(57)
N/A
(38)
+33%
(5)
+88%
15
N/A
51
+234%
58
+15%
103
+77%
116
+13%
104
-10%
125
+19%
103
-17%
108
+5%
114
+6%
101
-11%
84
-16%
89
+5%
85
-5%
Pre-Tax Income
Interest Income Expense
(3)
(19)
(35)
(57)
(75)
(81)
(87)
(90)
(135)
(94)
(97)
(97)
(100)
(101)
(101)
(88)
(82)
(48)
(51)
(63)
(52)
(57)
(62)
(65)
(78)
(79)
(82)
(87)
(91)
(97)
(101)
(101)
(103)
(104)
(104)
(110)
(61)
(71)
(82)
(149)
(150)
(152)
(150)
(152)
(152)
(90)
(68)
(45)
(66)
(67)
(65)
(61)
(55)
(55)
(51)
(50)
(51)
(79)
(54)
(52)
(48)
(48)
(44)
(43)
(43)
(33)
(32)
(30)
(29)
(30)
(30)
(30)
(31)
(34)
(34)
(34)
(34)
(34)
(34)
(33)
(31)
(31)
(30)
(29)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
107
107
128
0
20
20
(3)
0
0
0
0
0
0
0
(1)
0
0
0
(1)
0
0
Total Other Income
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
(8)
N/A
(23)
-197%
(35)
-52%
(53)
-50%
(68)
-28%
(70)
-3%
(75)
-8%
(77)
-2%
(114)
-49%
(77)
+33%
(78)
-1%
(77)
+1%
(83)
-8%
(86)
-3%
(85)
+1%
162
N/A
178
+10%
210
+18%
(27)
N/A
(37)
-40%
(15)
+59%
1
N/A
21
+1 836%
44
+105%
28
-37%
17
-37%
1
-97%
(6)
N/A
(8)
-47%
1
N/A
13
+1 700%
17
+37%
29
+68%
30
+3%
28
-6%
26
-6%
32
+20%
21
-34%
17
-18%
1
-92%
3
+121%
5
+57%
(14)
N/A
(12)
+19%
(13)
-12%
(1)
+93%
(28)
-3 033%
(57)
-103%
(122)
-114%
(149)
-22%
(207)
-39%
(202)
+3%
(368)
-82%
(361)
+2%
(299)
+17%
(292)
+2%
(62)
+79%
(108)
-74%
(47)
+57%
(46)
+3%
(57)
-25%
(66)
-15%
(72)
-10%
27
N/A
11
-57%
31
+174%
27
-12%
(67)
N/A
(47)
+30%
(37)
+21%
(15)
+60%
20
N/A
27
+34%
70
+158%
82
+18%
71
-14%
90
+28%
68
-24%
74
+9%
81
+8%
70
-14%
52
-25%
58
+11%
55
-5%
Net Income
Tax Provision
0
2
(1)
(1)
(1)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(3)
(7)
(11)
(13)
(13)
(11)
(7)
(6)
(4)
(5)
(5)
(8)
(9)
(9)
(11)
(8)
(7)
(6)
(5)
3
3
3
4
(3)
(2)
(1)
2
8
28
35
43
42
34
26
15
10
(1)
2
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(6)
(6)
(6)
(5)
0
0
0
0
(1)
(1)
(1)
(1)
(0)
(1)
(1)
(2)
14
14
14
Income from Continuing Operations
(8)
(22)
(36)
(54)
(69)
(72)
(75)
(77)
(114)
(77)
(78)
(77)
(83)
(86)
(85)
162
178
210
(27)
(37)
(18)
(5)
11
31
15
7
(6)
(12)
(13)
(4)
8
9
20
21
18
19
25
15
12
5
6
7
(11)
(15)
(15)
(2)
(26)
(49)
(95)
(115)
(165)
(160)
(334)
(335)
(284)
(281)
(63)
(106)
(48)
(46)
(58)
(66)
(73)
26
11
26
22
(72)
(52)
(36)
(14)
20
27
69
82
70
89
68
74
80
68
66
72
70
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(6)
(10)
(12)
(9)
(5)
0
1
0
(3)
(8)
(10)
(15)
(16)
(15)
(14)
(14)
(13)
(13)
(15)
(14)
(12)
(11)
(9)
(6)
1
7
15
29
35
51
50
101
102
86
86
21
34
15
13
15
17
16
(14)
(10)
(17)
(15)
13
8
7
2
(6)
(8)
(21)
(25)
(22)
(27)
(21)
(21)
(23)
(22)
(22)
(24)
(21)
Net Income (Common)
(8)
N/A
(22)
-184%
(36)
-66%
(54)
-50%
(69)
-28%
(72)
-5%
(75)
-5%
(77)
-2%
(114)
-49%
(77)
+33%
(78)
-1%
(77)
+1%
(83)
-8%
(86)
-3%
(85)
+1%
162
N/A
178
+10%
210
+18%
(27)
N/A
(37)
-40%
(20)
+46%
(12)
+42%
0
N/A
19
+4 725%
5
-72%
2
-67%
(6)
N/A
(11)
-75%
(12)
-10%
(7)
+40%
(0)
+99%
(1)
-600%
4
N/A
5
+7%
3
-35%
4
+47%
(24)
N/A
(34)
-38%
(37)
-11%
(10)
+72%
(7)
+29%
(5)
+35%
(22)
-363%
(24)
-6%
(21)
+9%
(4)
+81%
(26)
-527%
(41)
-60%
(74)
-80%
(82)
-11%
272
N/A
274
+1%
152
-44%
150
-2%
(198)
N/A
(196)
+1%
(43)
+78%
(71)
-67%
(33)
+55%
(33)
-2%
(43)
-29%
(50)
-17%
(56)
-13%
12
N/A
1
-89%
9
+596%
7
-25%
(59)
N/A
(44)
+27%
(29)
+34%
(13)
+57%
14
N/A
19
+36%
48
+149%
57
+17%
48
-15%
62
+30%
47
-24%
53
+12%
56
+7%
46
-19%
45
-2%
48
+8%
48
-1%
EPS (Diluted)
-0.05
N/A
-0.12
-140%
-0.2
-67%
-0.29
-45%
-0.38
-31%
-0.4
-5%
-0.42
-5%
-0.43
-2%
-0.63
-47%
-0.43
+32%
-0.43
N/A
-0.43
N/A
-0.46
-7%
-0.48
-4%
-0.48
N/A
0.9
N/A
0.99
+10%
1.17
+18%
-0.15
N/A
-0.21
-40%
-0.04
+81%
-0.01
+75%
0
N/A
0.04
N/A
0.02
-50%
0.01
-50%
-0.01
N/A
-0.03
-200%
-0.04
-33%
-0.03
+25%
-0.01
+67%
0
N/A
0
N/A
0
N/A
-0.01
N/A
0.01
N/A
-0.05
N/A
-0.06
-20%
-0.07
-17%
-0.02
+71%
-0.02
N/A
-0.02
N/A
-0.04
-100%
-0.04
N/A
-0.03
+25%
0
N/A
-0.03
N/A
-0.05
-67%
-0.09
-80%
-0.11
-22%
0.37
N/A
0.38
+3%
0.21
-45%
0.2
-5%
-0.29
N/A
-0.26
+10%
-0.07
+73%
-0.1
-43%
-0.05
+50%
-0.05
N/A
-0.07
-40%
-0.07
N/A
-0.08
-14%
0.02
N/A
0.01
-50%
0.01
N/A
0.02
+100%
-0.07
N/A
-0.05
+29%
-0.04
+20%
-0.01
+75%
0.02
N/A
0.03
+50%
0.07
+133%
0.08
+14%
0.07
-12%
0.09
+29%
0.07
-22%
0.07
N/A
0.08
+14%
0.06
-25%
0.06
N/A
0.06
N/A
0.06
N/A

See Also

Summary
M&G intrinsic value, competitors valuation, and company profile.
DCF Valuation
M&G stock valuation using Discount Cash Flow valuation method.
Relative Valuation
M&G stock valuation using valuation multiples.
Wall Street Estimates
M&G price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
M&G stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 329,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett