Highlights

[M&G] QoQ Quarter Result on 2014-07-31 [#4]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 30-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jul-2014  [#4]
Profit Trend QoQ -     -547.96%    YoY -     8.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 103,548 0 107,545 74,387 87,700 84,954 94,448 7.62%
  QoQ % 0.00% 0.00% 44.57% -15.18% 3.23% -10.05% -
  Horiz. % 109.63% 0.00% 113.87% 78.76% 92.86% 89.95% 100.00%
PBT -1,318 0 1,138 12,374 894 -3,030 -557 98.96%
  QoQ % 0.00% 0.00% -90.80% 1,284.12% 129.50% -443.99% -
  Horiz. % 236.62% -0.00% -204.31% -2,221.54% -160.50% 543.99% 100.00%
Tax -1,045 0 -1,496 2,208 -1,085 -579 -1,292 -15.59%
  QoQ % 0.00% 0.00% -167.75% 303.50% -87.39% 55.19% -
  Horiz. % 80.88% -0.00% 115.79% -170.90% 83.98% 44.81% 100.00%
NP -2,363 0 -358 14,582 -191 -3,609 -1,849 21.64%
  QoQ % 0.00% 0.00% -102.46% 7,734.56% 94.71% -95.19% -
  Horiz. % 127.80% -0.00% 19.36% -788.64% 10.33% 195.19% 100.00%
NP to SH -4,712 0 -3,281 -19,089 -2,946 -7,259 -6,303 -20.73%
  QoQ % 0.00% 0.00% 82.81% -547.96% 59.42% -15.17% -
  Horiz. % 74.76% -0.00% 52.05% 302.86% 46.74% 115.17% 100.00%
Tax Rate - % - % 131.46 % -17.84 % 121.36 % - % - % -
  QoQ % 0.00% 0.00% 836.88% -114.70% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.32% -14.70% 100.00% - -
Total Cost 105,911 0 107,903 59,805 87,891 88,563 96,297 7.90%
  QoQ % 0.00% 0.00% 80.42% -31.96% -0.76% -8.03% -
  Horiz. % 109.98% 0.00% 112.05% 62.10% 91.27% 91.97% 100.00%
Net Worth 179,124 - 144,686 17,609,061 14,567,232 0 0 -
  QoQ % 0.00% 0.00% -99.18% 20.88% 0.00% 0.00% -
  Horiz. % 1.23% 0.00% 0.99% 120.88% 100.00% - -
Dividend
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 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
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 179,124 - 144,686 17,609,061 14,567,232 0 0 -
  QoQ % 0.00% 0.00% -99.18% 20.88% 0.00% 0.00% -
  Horiz. % 1.23% 0.00% 0.99% 120.88% 100.00% - -
NOSH 682,898 537,868 537,868 491,984 469,910 472,307 419,807 47.49%
  QoQ % 26.96% 0.00% 9.33% 4.70% -0.51% 12.51% -
  Horiz. % 162.67% 128.12% 128.12% 117.19% 111.93% 112.51% 100.00%
Ratio Analysis
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -2.28 % - % -0.33 % 19.60 % -0.22 % -4.25 % -1.96 % 12.84%
  QoQ % 0.00% 0.00% -101.68% 9,009.09% 94.82% -116.84% -
  Horiz. % 116.33% 0.00% 16.84% -1,000.00% 11.22% 216.84% 100.00%
ROE -2.63 % - % -2.27 % -0.11 % -0.02 % - % - % -
  QoQ % 0.00% 0.00% -1,963.64% -450.00% 0.00% 0.00% -
  Horiz. % 13,150.00% 0.00% 11,350.00% 550.00% 100.00% - -
Per Share
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 15.16 - 19.99 15.12 18.66 17.99 22.50 -27.05%
  QoQ % 0.00% 0.00% 32.21% -18.97% 3.72% -20.04% -
  Horiz. % 67.38% 0.00% 88.84% 67.20% 82.93% 79.96% 100.00%
EPS -0.69 0.00 -0.61 -3.88 -0.63 -1.55 -1.51 -46.50%
  QoQ % 0.00% 0.00% 84.28% -515.87% 59.35% -2.65% -
  Horiz. % 45.70% -0.00% 40.40% 256.95% 41.72% 102.65% 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 0.2623 - 0.2690 35.7919 31.0000 0.0000 0.0000 -
  QoQ % 0.00% 0.00% -99.25% 15.46% 0.00% 0.00% -
  Horiz. % 0.85% 0.00% 0.87% 115.46% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 723,878
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 14.30 - 14.86 10.28 12.12 11.74 13.05 7.58%
  QoQ % 0.00% 0.00% 44.55% -15.18% 3.24% -10.04% -
  Horiz. % 109.58% 0.00% 113.87% 78.77% 92.87% 89.96% 100.00%
EPS -0.65 0.00 -0.45 -2.64 -0.41 -1.00 -0.87 -20.77%
  QoQ % 0.00% 0.00% 82.95% -543.90% 59.00% -14.94% -
  Horiz. % 74.71% -0.00% 51.72% 303.45% 47.13% 114.94% 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 0.2475 - 0.1999 24.3260 20.1239 0.0000 0.0000 -
  QoQ % 0.00% 0.00% -99.18% 20.88% 0.00% 0.00% -
  Horiz. % 1.23% 0.00% 0.99% 120.88% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/01/15 31/12/14 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.5250 0.5500 0.8500 1.2000 0.6800 0.7200 0.3800 -
P/RPS 3.46 0.00 4.25 7.94 3.64 4.00 1.69 77.23%
  QoQ % 0.00% 0.00% -46.47% 118.13% -9.00% 136.69% -
  Horiz. % 204.73% 0.00% 251.48% 469.82% 215.38% 236.69% 100.00%
P/EPS -76.09 0.00 -139.34 -30.93 -108.47 -46.85 -25.31 140.88%
  QoQ % 0.00% 0.00% -350.50% 71.49% -131.53% -85.10% -
  Horiz. % 300.63% -0.00% 550.53% 122.20% 428.57% 185.10% 100.00%
EY -1.31 0.00 -0.72 -3.23 -0.92 -2.13 -3.95 -58.58%
  QoQ % 0.00% 0.00% 77.71% -251.09% 56.81% 46.08% -
  Horiz. % 33.16% -0.00% 18.23% 81.77% 23.29% 53.92% 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 2.00 0.00 3.16 0.03 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 10,433.33% 50.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 0.00% 15,800.00% 150.00% 100.00% - -
Price Multiplier on Announcement Date
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 27/03/15 - 10/12/14 30/09/14 20/06/14 25/03/14 16/12/13 -
Price 0.4950 0.0000 0.5650 0.8600 0.9700 0.6550 0.4200 -
P/RPS 3.26 0.00 2.83 5.69 5.20 3.64 1.87 55.88%
  QoQ % 0.00% 0.00% -50.26% 9.42% 42.86% 94.65% -
  Horiz. % 174.33% 0.00% 151.34% 304.28% 278.07% 194.65% 100.00%
P/EPS -71.74 0.00 -92.62 -22.16 -154.72 -42.62 -27.97 112.19%
  QoQ % 0.00% 0.00% -317.96% 85.68% -263.02% -52.38% -
  Horiz. % 256.49% -0.00% 331.14% 79.23% 553.16% 152.38% 100.00%
EY -1.39 0.00 -1.08 -4.51 -0.65 -2.35 -3.57 -52.92%
  QoQ % 0.00% 0.00% 76.05% -593.85% 72.34% 34.17% -
  Horiz. % 38.94% -0.00% 30.25% 126.33% 18.21% 65.83% 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 1.89 0.00 2.10 0.02 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 10,400.00% -33.33% 0.00% 0.00% -
  Horiz. % 6,300.00% 0.00% 7,000.00% 66.67% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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