[M&G] QoQ Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 2.05%
YoY- -96.45%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 CAGR
Revenue 212,834 195,252 206,676 132,374 135,506 126,560 33,126 222.40%
PBT 36,034 33,500 42,013 18,145 18,410 18,480 178,093 -63.41%
Tax -13,560 -10,108 -11,379 -4,989 -5,280 -5,252 -13 7833.36%
NP 22,474 23,392 30,634 13,156 13,130 13,228 178,080 -72.81%
-
NP to SH 8,892 14,052 20,826 8,886 8,708 8,752 178,080 -84.83%
-
Tax Rate 37.63% 30.17% 27.08% 27.50% 28.68% 28.42% 0.01% -
Total Cost 190,360 171,860 176,042 119,218 122,376 113,332 -144,954 -
-
Net Worth 87,941 62,557 1,807,685 109,909 118,683 0 140,683 -25.59%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 CAGR
Net Worth 87,941 62,557 1,807,685 109,909 118,683 0 140,683 -25.59%
NOSH 296,400 218,198 179,973 180,179 179,823 179,960 179,878 36.92%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 CAGR
NP Margin 10.56% 11.98% 14.82% 9.94% 9.69% 10.45% 537.58% -
ROE 10.11% 22.46% 1.15% 8.09% 7.34% 0.00% 126.58% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 CAGR
RPS 71.81 89.48 114.84 73.47 75.36 70.33 18.42 135.42%
EPS 3.00 6.44 11.57 4.93 4.84 4.88 99.00 -88.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2967 0.2867 10.0442 0.61 0.66 0.00 0.7821 -45.66%
Adjusted Per Share Value based on latest NOSH - 180,179
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 CAGR
RPS 9.57 8.78 9.29 5.95 6.09 5.69 1.49 222.33%
EPS 0.40 0.63 0.94 0.40 0.39 0.39 8.01 -84.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 0.0281 0.8129 0.0494 0.0534 0.00 0.0633 -25.67%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 30/06/08 -
Price 0.38 0.47 0.21 0.24 0.20 0.20 0.24 -
P/RPS 0.53 0.53 0.18 0.33 0.27 0.28 1.30 -43.14%
P/EPS 12.67 7.30 1.81 4.87 4.13 4.11 0.24 1113.46%
EY 7.89 13.70 55.10 20.55 24.21 24.32 412.50 -91.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.64 0.02 0.39 0.30 0.00 0.31 144.09%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 CAGR
Date 23/03/10 08/12/09 14/09/09 24/06/09 25/03/09 21/11/08 28/08/08 -
Price 0.39 0.36 0.19 0.28 0.22 0.21 0.26 -
P/RPS 0.54 0.40 0.17 0.38 0.29 0.30 1.41 -45.33%
P/EPS 13.00 5.59 1.64 5.68 4.54 4.32 0.26 1072.67%
EY 7.69 17.89 60.90 17.61 22.01 23.16 380.77 -91.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.26 0.02 0.46 0.33 0.00 0.33 138.12%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment