Highlights

[M&G] YoY 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?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 77,934 58,796 74,387 72,563 86,820 65,814 59,613 4.26%
  YoY % 32.55% -20.96% 2.51% -16.42% 31.92% 10.40% -
  Horiz. % 130.73% 98.63% 124.78% 121.72% 145.64% 110.40% 100.00%
PBT -65,036 -8,800 12,374 8,215 4,925 169 14,495 -
  YoY % -639.05% -171.12% 50.63% 66.80% 2,814.20% -98.83% -
  Horiz. % -448.68% -60.71% 85.37% 56.67% 33.98% 1.17% 100.00%
Tax 17,490 -392 2,208 -1,963 -4,911 -1,510 -2,066 -
  YoY % 4,561.73% -117.75% 212.48% 60.03% -225.23% 26.91% -
  Horiz. % -846.56% 18.97% -106.87% 95.01% 237.71% 73.09% 100.00%
NP -47,546 -9,192 14,582 6,252 14 -1,341 12,429 -
  YoY % -417.25% -163.04% 133.24% 44,557.14% 101.04% -110.79% -
  Horiz. % -382.54% -73.96% 117.32% 50.30% 0.11% -10.79% 100.00%
NP to SH -33,126 -3,317 -19,089 -20,763 -2,525 -1,912 11,553 -
  YoY % -898.67% 82.62% 8.06% -722.30% -32.06% -116.55% -
  Horiz. % -286.73% -28.71% -165.23% -179.72% -21.86% -16.55% 100.00%
Tax Rate - % - % -17.84 % 23.90 % 99.72 % 893.49 % 14.25 % -
  YoY % 0.00% 0.00% -174.64% -76.03% -88.84% 6,170.11% -
  Horiz. % 0.00% 0.00% -125.19% 167.72% 699.79% 6,270.11% 100.00%
Total Cost 125,480 67,988 59,805 66,311 86,806 67,155 47,184 16.44%
  YoY % 84.56% 13.68% -9.81% -23.61% 29.26% 42.33% -
  Horiz. % 265.94% 144.09% 126.75% 140.54% 183.97% 142.33% 100.00%
Net Worth 112,291 18,961,171 17,609,061 13,064,536 124,735 123,285 144,565 -3.86%
  YoY % -99.41% 7.68% 34.79% 10,373.83% 1.18% -14.72% -
  Horiz. % 77.68% 13,115.97% 12,180.68% 9,037.10% 86.28% 85.28% 100.00%
Dividend
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 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
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 112,291 18,961,171 17,609,061 13,064,536 124,735 123,285 144,565 -3.86%
  YoY % -99.41% 7.68% 34.79% 10,373.83% 1.18% -14.72% -
  Horiz. % 77.68% 13,115.97% 12,180.68% 9,037.10% 86.28% 85.28% 100.00%
NOSH 701,822 705,744 491,984 411,481 388,461 382,400 382,549 9.91%
  YoY % -0.56% 43.45% 19.56% 5.93% 1.59% -0.04% -
  Horiz. % 183.46% 184.48% 128.61% 107.56% 101.55% 99.96% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -61.01 % -15.63 % 19.60 % 8.62 % 0.02 % -2.04 % 20.85 % -
  YoY % -290.34% -179.74% 127.38% 43,000.00% 100.98% -109.78% -
  Horiz. % -292.61% -74.96% 94.00% 41.34% 0.10% -9.78% 100.00%
ROE -29.50 % -0.02 % -0.11 % -0.16 % -2.02 % -1.55 % 7.99 % -
  YoY % -147,400.00% 81.82% 31.25% 92.08% -30.32% -119.40% -
  Horiz. % -369.21% -0.25% -1.38% -2.00% -25.28% -19.40% 100.00%
Per Share
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 11.10 8.33 15.12 17.63 22.35 17.21 15.58 -5.14%
  YoY % 33.25% -44.91% -14.24% -21.12% 29.87% 10.46% -
  Horiz. % 71.25% 53.47% 97.05% 113.16% 143.45% 110.46% 100.00%
EPS -4.72 -0.47 -3.88 -4.97 -0.65 -0.50 3.02 -
  YoY % -904.26% 87.89% 21.93% -664.62% -30.00% -116.56% -
  Horiz. % -156.29% -15.56% -128.48% -164.57% -21.52% -16.56% 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 0.1600 26.8669 35.7919 31.7500 0.3211 0.3224 0.3779 -12.52%
  YoY % -99.40% -24.94% 12.73% 9,787.89% -0.40% -14.69% -
  Horiz. % 42.34% 7,109.53% 9,471.26% 8,401.69% 84.97% 85.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 10.77 8.12 10.28 10.02 11.99 9.09 8.24 4.26%
  YoY % 32.64% -21.01% 2.59% -16.43% 31.90% 10.32% -
  Horiz. % 130.70% 98.54% 124.76% 121.60% 145.51% 110.32% 100.00%
EPS -4.58 -0.46 -2.64 -2.87 -0.35 -0.26 1.60 -
  YoY % -895.65% 82.58% 8.01% -720.00% -34.62% -116.25% -
  Horiz. % -286.25% -28.75% -165.00% -179.38% -21.88% -16.25% 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 0.1551 26.1939 24.3260 18.0480 0.1723 0.1703 0.1997 -3.86%
  YoY % -99.41% 7.68% 34.79% 10,374.75% 1.17% -14.72% -
  Horiz. % 77.67% 13,116.62% 12,181.27% 9,037.56% 86.28% 85.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/12/16 31/12/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.3400 0.3850 1.2000 0.3750 0.3800 0.2900 0.3700 -
P/RPS 3.06 0.00 7.94 2.13 1.70 1.68 2.37 4.06%
  YoY % 0.00% 0.00% 272.77% 25.29% 1.19% -29.11% -
  Horiz. % 129.11% 0.00% 335.02% 89.87% 71.73% 70.89% 100.00%
P/EPS -7.20 0.00 -30.93 -7.43 -58.46 -58.00 12.25 -
  YoY % 0.00% 0.00% -316.29% 87.29% -0.79% -573.47% -
  Horiz. % -58.78% 0.00% -252.49% -60.65% -477.22% -473.47% 100.00%
EY -13.88 0.00 -3.23 -13.46 -1.71 -1.72 8.16 -
  YoY % 0.00% 0.00% 76.00% -687.13% 0.58% -121.08% -
  Horiz. % -170.10% 0.00% -39.58% -164.95% -20.96% -21.08% 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 2.13 0.01 0.03 0.01 1.18 0.90 0.98 12.84%
  YoY % 21,200.00% -66.67% 200.00% -99.15% 31.11% -8.16% -
  Horiz. % 217.35% 1.02% 3.06% 1.02% 120.41% 91.84% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/02/17 26/02/16 30/09/14 20/09/13 28/09/12 27/09/11 30/09/10 -
Price 0.4400 0.4250 0.8600 0.4100 0.3700 0.2100 0.3500 -
P/RPS 3.96 0.00 5.69 2.32 1.66 1.22 2.25 9.20%
  YoY % 0.00% 0.00% 145.26% 39.76% 36.07% -45.78% -
  Horiz. % 176.00% 0.00% 252.89% 103.11% 73.78% 54.22% 100.00%
P/EPS -9.32 0.00 -22.16 -8.13 -56.92 -42.00 11.59 -
  YoY % 0.00% 0.00% -172.57% 85.72% -35.52% -462.38% -
  Horiz. % -80.41% 0.00% -191.20% -70.15% -491.11% -362.38% 100.00%
EY -10.73 0.00 -4.51 -12.31 -1.76 -2.38 8.63 -
  YoY % 0.00% 0.00% 63.36% -599.43% 26.05% -127.58% -
  Horiz. % -124.33% 0.00% -52.26% -142.64% -20.39% -27.58% 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 2.75 0.02 0.02 0.01 1.15 0.65 0.93 18.38%
  YoY % 13,650.00% 0.00% 100.00% -99.13% 76.92% -30.11% -
  Horiz. % 295.70% 2.15% 2.15% 1.08% 123.66% 69.89% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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