Highlights

[M&G] YoY Quarter Result on 2014-01-31 [#2]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 25-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jan-2014  [#2]
Profit Trend QoQ -     -15.17%    YoY -     -468.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 41,231 0 103,548 84,954 99,096 98,094 60,635 -6.87%
  YoY % 0.00% 0.00% 21.89% -14.27% 1.02% 61.78% -
  Horiz. % 68.00% 0.00% 170.77% 140.11% 163.43% 161.78% 100.00%
PBT -20,634 0 -1,318 -3,030 7,926 7,143 -1,979 54.16%
  YoY % 0.00% 0.00% 56.50% -138.23% 10.96% 460.94% -
  Horiz. % 1,042.65% -0.00% 66.60% 153.11% -400.51% -360.94% 100.00%
Tax -810 0 -1,045 -579 -1,591 -1,788 -1,212 -7.17%
  YoY % 0.00% 0.00% -80.48% 63.61% 11.02% -47.52% -
  Horiz. % 66.83% -0.00% 86.22% 47.77% 131.27% 147.52% 100.00%
NP -21,444 0 -2,363 -3,609 6,335 5,355 -3,191 42.15%
  YoY % 0.00% 0.00% 34.52% -156.97% 18.30% 267.82% -
  Horiz. % 672.02% -0.00% 74.05% 113.10% -198.53% -167.82% 100.00%
NP to SH -16,928 0 -4,712 -7,259 1,970 1,741 -3,191 36.08%
  YoY % 0.00% 0.00% 35.09% -468.48% 13.15% 154.56% -
  Horiz. % 530.49% -0.00% 147.67% 227.48% -61.74% -54.56% 100.00%
Tax Rate - % - % - % - % 20.07 % 25.03 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -19.82% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 80.18% 100.00% -
Total Cost 62,675 0 105,911 88,563 92,761 92,739 63,826 -0.34%
  YoY % 0.00% 0.00% 19.59% -4.53% 0.02% 45.30% -
  Horiz. % 98.20% 0.00% 165.94% 138.76% 145.33% 145.30% 100.00%
Net Worth 162,396 - 179,124 0 20,827,535 188,482 133,262 3.72%
  YoY % 0.00% 0.00% 0.00% 0.00% 10,950.14% 41.44% -
  Horiz. % 121.86% 0.00% 134.41% 0.00% 15,628.98% 141.44% 100.00%
Dividend
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 162,396 - 179,124 0 20,827,535 188,482 133,262 3.72%
  YoY % 0.00% 0.00% 0.00% 0.00% 10,950.14% 41.44% -
  Horiz. % 121.86% 0.00% 134.41% 0.00% 15,628.98% 141.44% 100.00%
NOSH 702,406 701,522 682,898 472,307 386,274 378,478 379,880 12.02%
  YoY % 0.13% 2.73% 44.59% 22.27% 2.06% -0.37% -
  Horiz. % 184.90% 184.67% 179.77% 124.33% 101.68% 99.63% 100.00%
Ratio Analysis
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin -52.01 % - % -2.28 % -4.25 % 6.39 % 5.46 % -5.26 % 52.66%
  YoY % 0.00% 0.00% 46.35% -166.51% 17.03% 203.80% -
  Horiz. % 988.78% 0.00% 43.35% 80.80% -121.48% -103.80% 100.00%
ROE -10.42 % - % -2.63 % - % 0.01 % 0.92 % -2.39 % 31.24%
  YoY % 0.00% 0.00% 0.00% 0.00% -98.91% 138.49% -
  Horiz. % 435.98% 0.00% 110.04% 0.00% -0.42% -38.49% 100.00%
Per Share
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 5.87 - 15.16 17.99 25.65 25.92 15.96 -16.86%
  YoY % 0.00% 0.00% -15.73% -29.86% -1.04% 62.41% -
  Horiz. % 36.78% 0.00% 94.99% 112.72% 160.71% 162.41% 100.00%
EPS -2.41 0.00 -0.69 -1.55 0.51 0.46 -0.84 21.48%
  YoY % 0.00% 0.00% 55.48% -403.92% 10.87% 154.76% -
  Horiz. % 286.90% -0.00% 82.14% 184.52% -60.71% -54.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2312 - 0.2623 0.0000 53.9190 0.4980 0.3508 -7.41%
  YoY % 0.00% 0.00% 0.00% 0.00% 10,727.11% 41.96% -
  Horiz. % 65.91% 0.00% 74.77% 0.00% 15,370.30% 141.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 5.70 - 14.30 11.74 13.69 13.55 8.38 -6.87%
  YoY % 0.00% 0.00% 21.81% -14.24% 1.03% 61.69% -
  Horiz. % 68.02% 0.00% 170.64% 140.10% 163.37% 161.69% 100.00%
EPS -2.34 0.00 -0.65 -1.00 0.27 0.24 -0.44 36.14%
  YoY % 0.00% 0.00% 35.00% -470.37% 12.50% 154.55% -
  Horiz. % 531.82% -0.00% 147.73% 227.27% -61.36% -54.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2243 - 0.2475 0.0000 28.7721 0.2604 0.1841 3.71%
  YoY % 0.00% 0.00% 0.00% 0.00% 10,949.19% 41.44% -
  Horiz. % 121.84% 0.00% 134.44% 0.00% 15,628.52% 141.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/06/16 30/06/15 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.3750 0.4850 0.5250 0.7200 0.3700 0.3800 0.3500 -
P/RPS 6.39 0.00 3.46 4.00 1.44 1.47 2.19 21.86%
  YoY % 0.00% 0.00% -13.50% 177.78% -2.04% -32.88% -
  Horiz. % 291.78% 0.00% 157.99% 182.65% 65.75% 67.12% 100.00%
P/EPS -15.56 0.00 -76.09 -46.85 72.55 82.61 -41.67 -16.63%
  YoY % 0.00% 0.00% -62.41% -164.58% -12.18% 298.25% -
  Horiz. % 37.34% -0.00% 182.60% 112.43% -174.11% -198.25% 100.00%
EY -6.43 0.00 -1.31 -2.13 1.38 1.21 -2.40 19.96%
  YoY % 0.00% 0.00% 38.50% -254.35% 14.05% 150.42% -
  Horiz. % 267.92% -0.00% 54.58% 88.75% -57.50% -50.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.62 0.00 2.00 0.00 0.01 0.76 1.00 9.32%
  YoY % 0.00% 0.00% 0.00% 0.00% -98.68% -24.00% -
  Horiz. % 162.00% 0.00% 200.00% 0.00% 1.00% 76.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/08/16 - 27/03/15 25/03/14 27/03/13 30/03/12 28/03/11 -
Price 0.3900 0.0000 0.4950 0.6550 0.3800 0.4100 0.3200 -
P/RPS 6.64 0.00 3.26 3.64 1.48 1.58 2.00 24.80%
  YoY % 0.00% 0.00% -10.44% 145.95% -6.33% -21.00% -
  Horiz. % 332.00% 0.00% 163.00% 182.00% 74.00% 79.00% 100.00%
P/EPS -16.18 0.00 -71.74 -42.62 74.51 89.13 -38.10 -14.63%
  YoY % 0.00% 0.00% -68.32% -157.20% -16.40% 333.94% -
  Horiz. % 42.47% -0.00% 188.29% 111.86% -195.56% -233.94% 100.00%
EY -6.18 0.00 -1.39 -2.35 1.34 1.12 -2.63 17.08%
  YoY % 0.00% 0.00% 40.85% -275.37% 19.64% 142.59% -
  Horiz. % 234.98% -0.00% 52.85% 89.35% -50.95% -42.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.69 0.00 1.89 0.00 0.01 0.82 0.91 12.11%
  YoY % 0.00% 0.00% 0.00% 0.00% -98.78% -9.89% -
  Horiz. % 185.71% 0.00% 207.69% 0.00% 1.10% 90.11% 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
 
 

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