Highlights

[M&G] QoQ Quarter Result on 2013-10-31 [#1]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 16-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Oct-2013  [#1]
Profit Trend QoQ -     69.64%    YoY -     -323.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 74,387 87,700 84,954 94,448 72,563 93,823 99,096 -17.45%
  QoQ % -15.18% 3.23% -10.05% 30.16% -22.66% -5.32% -
  Horiz. % 75.07% 88.50% 85.73% 95.31% 73.22% 94.68% 100.00%
PBT 12,374 894 -3,030 -557 8,215 4,594 7,926 34.69%
  QoQ % 1,284.12% 129.50% -443.99% -106.78% 78.82% -42.04% -
  Horiz. % 156.12% 11.28% -38.23% -7.03% 103.65% 57.96% 100.00%
Tax 2,208 -1,085 -579 -1,292 -1,963 -1,702 -1,591 -
  QoQ % 303.50% -87.39% 55.19% 34.18% -15.33% -6.98% -
  Horiz. % -138.78% 68.20% 36.39% 81.21% 123.38% 106.98% 100.00%
NP 14,582 -191 -3,609 -1,849 6,252 2,892 6,335 74.60%
  QoQ % 7,734.56% 94.71% -95.19% -129.57% 116.18% -54.35% -
  Horiz. % 230.18% -3.01% -56.97% -29.19% 98.69% 45.65% 100.00%
NP to SH -19,089 -2,946 -7,259 -6,303 -20,763 733 1,970 -
  QoQ % -547.96% 59.42% -15.17% 69.64% -2,932.61% -62.79% -
  Horiz. % -968.98% -149.54% -368.48% -319.95% -1,053.96% 37.21% 100.00%
Tax Rate -17.84 % 121.36 % - % - % 23.90 % 37.05 % 20.07 % -
  QoQ % -114.70% 0.00% 0.00% 0.00% -35.49% 84.60% -
  Horiz. % -88.89% 604.68% 0.00% 0.00% 119.08% 184.60% 100.00%
Total Cost 59,805 87,891 88,563 96,297 66,311 90,931 92,761 -25.43%
  QoQ % -31.96% -0.76% -8.03% 45.22% -27.08% -1.97% -
  Horiz. % 64.47% 94.75% 95.47% 103.81% 71.49% 98.03% 100.00%
Net Worth 17,609,061 14,567,232 0 0 13,064,536 21,248,854 20,827,535 -10.61%
  QoQ % 20.88% 0.00% 0.00% 0.00% -38.52% 2.02% -
  Horiz. % 84.55% 69.94% 0.00% 0.00% 62.73% 102.02% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 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
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 17,609,061 14,567,232 0 0 13,064,536 21,248,854 20,827,535 -10.61%
  QoQ % 20.88% 0.00% 0.00% 0.00% -38.52% 2.02% -
  Horiz. % 84.55% 69.94% 0.00% 0.00% 62.73% 102.02% 100.00%
NOSH 491,984 469,910 472,307 419,807 411,481 407,222 386,274 17.55%
  QoQ % 4.70% -0.51% 12.51% 2.02% 1.05% 5.42% -
  Horiz. % 127.37% 121.65% 122.27% 108.68% 106.53% 105.42% 100.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 19.60 % -0.22 % -4.25 % -1.96 % 8.62 % 3.08 % 6.39 % 111.54%
  QoQ % 9,009.09% 94.82% -116.84% -122.74% 179.87% -51.80% -
  Horiz. % 306.73% -3.44% -66.51% -30.67% 134.90% 48.20% 100.00%
ROE -0.11 % -0.02 % - % - % -0.16 % 0.00 % 0.01 % -
  QoQ % -450.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,100.00% -200.00% 0.00% 0.00% -1,600.00% 0.00% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 15.12 18.66 17.99 22.50 17.63 23.04 25.65 -29.76%
  QoQ % -18.97% 3.72% -20.04% 27.62% -23.48% -10.18% -
  Horiz. % 58.95% 72.75% 70.14% 87.72% 68.73% 89.82% 100.00%
EPS -3.88 -0.63 -1.55 -1.51 -4.97 0.18 0.51 -
  QoQ % -515.87% 59.35% -2.65% 69.62% -2,861.11% -64.71% -
  Horiz. % -760.78% -123.53% -303.92% -296.08% -974.51% 35.29% 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 35.7919 31.0000 0.0000 0.0000 31.7500 52.1800 53.9190 -23.96%
  QoQ % 15.46% 0.00% 0.00% 0.00% -39.15% -3.23% -
  Horiz. % 66.38% 57.49% 0.00% 0.00% 58.88% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 10.28 12.12 11.74 13.05 10.02 12.96 13.69 -17.43%
  QoQ % -15.18% 3.24% -10.04% 30.24% -22.69% -5.33% -
  Horiz. % 75.09% 88.53% 85.76% 95.33% 73.19% 94.67% 100.00%
EPS -2.64 -0.41 -1.00 -0.87 -2.87 0.10 0.27 -
  QoQ % -543.90% 59.00% -14.94% 69.69% -2,970.00% -62.96% -
  Horiz. % -977.78% -151.85% -370.37% -322.22% -1,062.96% 37.04% 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 24.3260 20.1239 0.0000 0.0000 18.0480 29.3542 28.7721 -10.61%
  QoQ % 20.88% 0.00% 0.00% 0.00% -38.52% 2.02% -
  Horiz. % 84.55% 69.94% 0.00% 0.00% 62.73% 102.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.2000 0.6800 0.7200 0.3800 0.3750 0.3600 0.3700 -
P/RPS 7.94 3.64 4.00 1.69 2.13 1.56 1.44 213.09%
  QoQ % 118.13% -9.00% 136.69% -20.66% 36.54% 8.33% -
  Horiz. % 551.39% 252.78% 277.78% 117.36% 147.92% 108.33% 100.00%
P/EPS -30.93 -108.47 -46.85 -25.31 -7.43 200.00 72.55 -
  QoQ % 71.49% -131.53% -85.10% -240.65% -103.71% 175.67% -
  Horiz. % -42.63% -149.51% -64.58% -34.89% -10.24% 275.67% 100.00%
EY -3.23 -0.92 -2.13 -3.95 -13.46 0.50 1.38 -
  QoQ % -251.09% 56.81% 46.08% 70.65% -2,792.00% -63.77% -
  Horiz. % -234.06% -66.67% -154.35% -286.23% -975.36% 36.23% 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 0.02 0.00 0.00 0.01 0.01 0.01 108.43%
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 200.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 20/06/14 25/03/14 16/12/13 20/09/13 26/06/13 27/03/13 -
Price 0.8600 0.9700 0.6550 0.4200 0.4100 0.4000 0.3800 -
P/RPS 5.69 5.20 3.64 1.87 2.32 1.74 1.48 146.02%
  QoQ % 9.42% 42.86% 94.65% -19.40% 33.33% 17.57% -
  Horiz. % 384.46% 351.35% 245.95% 126.35% 156.76% 117.57% 100.00%
P/EPS -22.16 -154.72 -42.62 -27.97 -8.13 222.22 74.51 -
  QoQ % 85.68% -263.02% -52.38% -244.03% -103.66% 198.24% -
  Horiz. % -29.74% -207.65% -57.20% -37.54% -10.91% 298.24% 100.00%
EY -4.51 -0.65 -2.35 -3.57 -12.31 0.45 1.34 -
  QoQ % -593.85% 72.34% 34.17% 71.00% -2,835.56% -66.42% -
  Horiz. % -336.57% -48.51% -175.37% -266.42% -918.66% 33.58% 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 0.03 0.00 0.00 0.01 0.01 0.01 58.94%
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 300.00% 0.00% 0.00% 100.00% 100.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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