Highlights

[M&G] YoY 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?  YoY % Horiz. %

Quarter Result
30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 16,207 77,934 58,796 74,387 72,563 86,820 65,814 -16.54%
  YoY % -79.20% 32.55% -20.96% 2.51% -16.42% 31.92% -
  Horiz. % 24.63% 118.42% 89.34% 113.03% 110.25% 131.92% 100.00%
PBT -31,771 -65,036 -8,800 12,374 8,215 4,925 169 -
  YoY % 51.15% -639.05% -171.12% 50.63% 66.80% 2,814.20% -
  Horiz. % -18,799.41% -38,482.84% -5,207.10% 7,321.89% 4,860.95% 2,914.20% 100.00%
Tax -4 17,490 -392 2,208 -1,963 -4,911 -1,510 -53.48%
  YoY % -100.02% 4,561.73% -117.75% 212.48% 60.03% -225.23% -
  Horiz. % 0.26% -1,158.28% 25.96% -146.23% 130.00% 325.23% 100.00%
NP -31,775 -47,546 -9,192 14,582 6,252 14 -1,341 50.42%
  YoY % 33.17% -417.25% -163.04% 133.24% 44,557.14% 101.04% -
  Horiz. % 2,369.50% 3,545.56% 685.46% -1,087.40% -466.22% -1.04% 100.00%
NP to SH -22,512 -33,126 -3,317 -19,089 -20,763 -2,525 -1,912 37.44%
  YoY % 32.04% -898.67% 82.62% 8.06% -722.30% -32.06% -
  Horiz. % 1,177.41% 1,732.53% 173.48% 998.38% 1,085.93% 132.06% 100.00%
Tax Rate - % - % - % -17.84 % 23.90 % 99.72 % 893.49 % -
  YoY % 0.00% 0.00% 0.00% -174.64% -76.03% -88.84% -
  Horiz. % 0.00% 0.00% 0.00% -2.00% 2.67% 11.16% 100.00%
Total Cost 47,982 125,480 67,988 59,805 66,311 86,806 67,155 -4.24%
  YoY % -61.76% 84.56% 13.68% -9.81% -23.61% 29.26% -
  Horiz. % 71.45% 186.85% 101.24% 89.06% 98.74% 129.26% 100.00%
Net Worth 89,181 112,291 18,961,171 17,609,061 13,064,536 124,735 123,285 -4.09%
  YoY % -20.58% -99.41% 7.68% 34.79% 10,373.83% 1.18% -
  Horiz. % 72.34% 91.08% 15,379.86% 14,283.13% 10,596.96% 101.18% 100.00%
Dividend
30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 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
30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 89,181 112,291 18,961,171 17,609,061 13,064,536 124,735 123,285 -4.09%
  YoY % -20.58% -99.41% 7.68% 34.79% 10,373.83% 1.18% -
  Horiz. % 72.34% 91.08% 15,379.86% 14,283.13% 10,596.96% 101.18% 100.00%
NOSH 723,878 701,822 705,744 491,984 411,481 388,461 382,400 8.58%
  YoY % 3.14% -0.56% 43.45% 19.56% 5.93% 1.59% -
  Horiz. % 189.30% 183.53% 184.56% 128.66% 107.60% 101.59% 100.00%
Ratio Analysis
30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin -196.06 % -61.01 % -15.63 % 19.60 % 8.62 % 0.02 % -2.04 % 80.19%
  YoY % -221.36% -290.34% -179.74% 127.38% 43,000.00% 100.98% -
  Horiz. % 9,610.78% 2,990.69% 766.18% -960.78% -422.55% -0.98% 100.00%
ROE -25.24 % -29.50 % -0.02 % -0.11 % -0.16 % -2.02 % -1.55 % 43.31%
  YoY % 14.44% -147,400.00% 81.82% 31.25% 92.08% -30.32% -
  Horiz. % 1,628.39% 1,903.23% 1.29% 7.10% 10.32% 130.32% 100.00%
Per Share
30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 2.24 11.10 8.33 15.12 17.63 22.35 17.21 -23.12%
  YoY % -79.82% 33.25% -44.91% -14.24% -21.12% 29.87% -
  Horiz. % 13.02% 64.50% 48.40% 87.86% 102.44% 129.87% 100.00%
EPS -3.11 -4.72 -0.47 -3.88 -4.97 -0.65 -0.50 26.58%
  YoY % 34.11% -904.26% 87.89% 21.93% -664.62% -30.00% -
  Horiz. % 622.00% 944.00% 94.00% 776.00% 994.00% 130.00% 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 0.1232 0.1600 26.8669 35.7919 31.7500 0.3211 0.3224 -11.67%
  YoY % -23.00% -99.40% -24.94% 12.73% 9,787.89% -0.40% -
  Horiz. % 38.21% 49.63% 8,333.41% 11,101.71% 9,848.01% 99.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 2.24 10.77 8.12 10.28 10.02 11.99 9.09 -16.53%
  YoY % -79.20% 32.64% -21.01% 2.59% -16.43% 31.90% -
  Horiz. % 24.64% 118.48% 89.33% 113.09% 110.23% 131.90% 100.00%
EPS -3.11 -4.58 -0.46 -2.64 -2.87 -0.35 -0.26 37.72%
  YoY % 32.10% -895.65% 82.58% 8.01% -720.00% -34.62% -
  Horiz. % 1,196.15% 1,761.54% 176.92% 1,015.38% 1,103.85% 134.62% 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 0.1232 0.1551 26.1939 24.3260 18.0480 0.1723 0.1703 -4.09%
  YoY % -20.57% -99.41% 7.68% 34.79% 10,374.75% 1.17% -
  Horiz. % 72.34% 91.07% 15,381.03% 14,284.20% 10,597.77% 101.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 30/04/19 30/12/16 31/12/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.0850 0.3400 0.3850 1.2000 0.3750 0.3800 0.2900 -
P/RPS 3.80 3.06 0.00 7.94 2.13 1.70 1.68 11.10%
  YoY % 24.18% 0.00% 0.00% 272.77% 25.29% 1.19% -
  Horiz. % 226.19% 182.14% 0.00% 472.62% 126.79% 101.19% 100.00%
P/EPS -2.73 -7.20 0.00 -30.93 -7.43 -58.46 -58.00 -32.58%
  YoY % 62.08% 0.00% 0.00% -316.29% 87.29% -0.79% -
  Horiz. % 4.71% 12.41% -0.00% 53.33% 12.81% 100.79% 100.00%
EY -36.59 -13.88 0.00 -3.23 -13.46 -1.71 -1.72 48.34%
  YoY % -163.62% 0.00% 0.00% 76.00% -687.13% 0.58% -
  Horiz. % 2,127.33% 806.98% -0.00% 187.79% 782.56% 99.42% 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 0.69 2.13 0.01 0.03 0.01 1.18 0.90 -3.37%
  YoY % -67.61% 21,200.00% -66.67% 200.00% -99.15% 31.11% -
  Horiz. % 76.67% 236.67% 1.11% 3.33% 1.11% 131.11% 100.00%
Price Multiplier on Announcement Date
30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 26/06/19 28/02/17 26/02/16 30/09/14 20/09/13 28/09/12 27/09/11 -
Price 0.0850 0.4400 0.4250 0.8600 0.4100 0.3700 0.2100 -
P/RPS 3.80 3.96 0.00 5.69 2.32 1.66 1.22 15.78%
  YoY % -4.04% 0.00% 0.00% 145.26% 39.76% 36.07% -
  Horiz. % 311.48% 324.59% 0.00% 466.39% 190.16% 136.07% 100.00%
P/EPS -2.73 -9.32 0.00 -22.16 -8.13 -56.92 -42.00 -29.71%
  YoY % 70.71% 0.00% 0.00% -172.57% 85.72% -35.52% -
  Horiz. % 6.50% 22.19% -0.00% 52.76% 19.36% 135.52% 100.00%
EY -36.59 -10.73 0.00 -4.51 -12.31 -1.76 -2.38 42.25%
  YoY % -241.01% 0.00% 0.00% 63.36% -599.43% 26.05% -
  Horiz. % 1,537.39% 450.84% -0.00% 189.50% 517.23% 73.95% 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 0.69 2.75 0.02 0.02 0.01 1.15 0.65 0.77%
  YoY % -74.91% 13,650.00% 0.00% 100.00% -99.13% 76.92% -
  Horiz. % 106.15% 423.08% 3.08% 3.08% 1.54% 176.92% 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