Highlights

[M&G] QoQ Quarter Result on 2013-07-31 [#4]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 20-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     -2,932.61%    YoY -     -722.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 87,700 84,954 94,448 72,563 93,823 99,096 97,953 -7.12%
  QoQ % 3.23% -10.05% 30.16% -22.66% -5.32% 1.17% -
  Horiz. % 89.53% 86.73% 96.42% 74.08% 95.78% 101.17% 100.00%
PBT 894 -3,030 -557 8,215 4,594 7,926 10,679 -80.95%
  QoQ % 129.50% -443.99% -106.78% 78.82% -42.04% -25.78% -
  Horiz. % 8.37% -28.37% -5.22% 76.93% 43.02% 74.22% 100.00%
Tax -1,085 -579 -1,292 -1,963 -1,702 -1,591 -2,425 -41.59%
  QoQ % -87.39% 55.19% 34.18% -15.33% -6.98% 34.39% -
  Horiz. % 44.74% 23.88% 53.28% 80.95% 70.19% 65.61% 100.00%
NP -191 -3,609 -1,849 6,252 2,892 6,335 8,254 -
  QoQ % 94.71% -95.19% -129.57% 116.18% -54.35% -23.25% -
  Horiz. % -2.31% -43.72% -22.40% 75.75% 35.04% 76.75% 100.00%
NP to SH -2,946 -7,259 -6,303 -20,763 733 1,970 2,819 -
  QoQ % 59.42% -15.17% 69.64% -2,932.61% -62.79% -30.12% -
  Horiz. % -104.51% -257.50% -223.59% -736.54% 26.00% 69.88% 100.00%
Tax Rate 121.36 % - % - % 23.90 % 37.05 % 20.07 % 22.71 % 206.60%
  QoQ % 0.00% 0.00% 0.00% -35.49% 84.60% -11.62% -
  Horiz. % 534.39% 0.00% 0.00% 105.24% 163.14% 88.38% 100.00%
Total Cost 87,891 88,563 96,297 66,311 90,931 92,761 89,699 -1.35%
  QoQ % -0.76% -8.03% 45.22% -27.08% -1.97% 3.41% -
  Horiz. % 97.98% 98.73% 107.36% 73.93% 101.37% 103.41% 100.00%
Net Worth 14,567,232 0 0 13,064,536 21,248,854 20,827,535 202,244 1,644.76%
  QoQ % 0.00% 0.00% 0.00% -38.52% 2.02% 10,198.21% -
  Horiz. % 7,202.79% 0.00% 0.00% 6,459.78% 10,506.53% 10,298.21% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 14,567,232 0 0 13,064,536 21,248,854 20,827,535 202,244 1,644.76%
  QoQ % 0.00% 0.00% 0.00% -38.52% 2.02% 10,198.21% -
  Horiz. % 7,202.79% 0.00% 0.00% 6,459.78% 10,506.53% 10,298.21% 100.00%
NOSH 469,910 472,307 419,807 411,481 407,222 386,274 380,945 15.06%
  QoQ % -0.51% 12.51% 2.02% 1.05% 5.42% 1.40% -
  Horiz. % 123.35% 123.98% 110.20% 108.02% 106.90% 101.40% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -0.22 % -4.25 % -1.96 % 8.62 % 3.08 % 6.39 % 8.43 % -
  QoQ % 94.82% -116.84% -122.74% 179.87% -51.80% -24.20% -
  Horiz. % -2.61% -50.42% -23.25% 102.25% 36.54% 75.80% 100.00%
ROE -0.02 % - % - % -0.16 % 0.00 % 0.01 % 1.39 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -99.28% -
  Horiz. % -1.44% 0.00% 0.00% -11.51% 0.00% 0.72% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 18.66 17.99 22.50 17.63 23.04 25.65 25.71 -19.29%
  QoQ % 3.72% -20.04% 27.62% -23.48% -10.18% -0.23% -
  Horiz. % 72.58% 69.97% 87.51% 68.57% 89.61% 99.77% 100.00%
EPS -0.63 -1.55 -1.51 -4.97 0.18 0.51 0.74 -
  QoQ % 59.35% -2.65% 69.62% -2,861.11% -64.71% -31.08% -
  Horiz. % -85.14% -209.46% -204.05% -671.62% 24.32% 68.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 31.0000 0.0000 0.0000 31.7500 52.1800 53.9190 0.5309 1,416.36%
  QoQ % 0.00% 0.00% 0.00% -39.15% -3.23% 10,056.15% -
  Horiz. % 5,839.14% 0.00% 0.00% 5,980.41% 9,828.59% 10,156.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 12.12 11.74 13.05 10.02 12.96 13.69 13.53 -7.09%
  QoQ % 3.24% -10.04% 30.24% -22.69% -5.33% 1.18% -
  Horiz. % 89.58% 86.77% 96.45% 74.06% 95.79% 101.18% 100.00%
EPS -0.41 -1.00 -0.87 -2.87 0.10 0.27 0.39 -
  QoQ % 59.00% -14.94% 69.69% -2,970.00% -62.96% -30.77% -
  Horiz. % -105.13% -256.41% -223.08% -735.90% 25.64% 69.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 20.1239 0.0000 0.0000 18.0480 29.3542 28.7721 0.2794 1,644.72%
  QoQ % 0.00% 0.00% 0.00% -38.52% 2.02% 10,197.82% -
  Horiz. % 7,202.54% 0.00% 0.00% 6,459.56% 10,506.16% 10,297.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.6800 0.7200 0.3800 0.3750 0.3600 0.3700 0.3500 -
P/RPS 3.64 4.00 1.69 2.13 1.56 1.44 1.36 93.12%
  QoQ % -9.00% 136.69% -20.66% 36.54% 8.33% 5.88% -
  Horiz. % 267.65% 294.12% 124.26% 156.62% 114.71% 105.88% 100.00%
P/EPS -108.47 -46.85 -25.31 -7.43 200.00 72.55 47.30 -
  QoQ % -131.53% -85.10% -240.65% -103.71% 175.67% 53.38% -
  Horiz. % -229.32% -99.05% -53.51% -15.71% 422.83% 153.38% 100.00%
EY -0.92 -2.13 -3.95 -13.46 0.50 1.38 2.11 -
  QoQ % 56.81% 46.08% 70.65% -2,792.00% -63.77% -34.60% -
  Horiz. % -43.60% -100.95% -187.20% -637.91% 23.70% 65.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.02 0.00 0.00 0.01 0.01 0.01 0.66 -90.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -98.48% -
  Horiz. % 3.03% 0.00% 0.00% 1.52% 1.52% 1.52% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 20/06/14 25/03/14 16/12/13 20/09/13 26/06/13 27/03/13 17/12/12 -
Price 0.9700 0.6550 0.4200 0.4100 0.4000 0.3800 0.3400 -
P/RPS 5.20 3.64 1.87 2.32 1.74 1.48 1.32 150.06%
  QoQ % 42.86% 94.65% -19.40% 33.33% 17.57% 12.12% -
  Horiz. % 393.94% 275.76% 141.67% 175.76% 131.82% 112.12% 100.00%
P/EPS -154.72 -42.62 -27.97 -8.13 222.22 74.51 45.95 -
  QoQ % -263.02% -52.38% -244.03% -103.66% 198.24% 62.15% -
  Horiz. % -336.71% -92.75% -60.87% -17.69% 483.61% 162.15% 100.00%
EY -0.65 -2.35 -3.57 -12.31 0.45 1.34 2.18 -
  QoQ % 72.34% 34.17% 71.00% -2,835.56% -66.42% -38.53% -
  Horiz. % -29.82% -107.80% -163.76% -564.68% 20.64% 61.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.03 0.00 0.00 0.01 0.01 0.01 0.64 -87.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -98.44% -
  Horiz. % 4.69% 0.00% 0.00% 1.56% 1.56% 1.56% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS