[M&G] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -28.8%
YoY- 314.86%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 132,374 135,506 126,560 33,126 32,177 31,706 30,572 152.30%
PBT 18,145 18,410 18,480 178,093 250,128 -80,642 -84,684 -
Tax -4,989 -5,280 -5,252 -13 -14 -14 -12 4405.68%
NP 13,156 13,130 13,228 178,080 250,113 -80,656 -84,696 -
-
NP to SH 8,886 8,708 8,752 178,080 250,113 -80,656 -84,696 -
-
Tax Rate 27.50% 28.68% 28.42% 0.01% 0.01% - - -
Total Cost 119,218 122,376 113,332 -144,954 -217,936 112,362 115,268 2.15%
-
Net Worth 109,909 118,683 0 140,683 149,405 -77,415 -57,616 -
Dividend
30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 109,909 118,683 0 140,683 149,405 -77,415 -57,616 -
NOSH 180,179 179,823 179,960 179,878 180,006 180,035 180,051 0.04%
Ratio Analysis
30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.94% 9.69% 10.45% 537.58% 777.30% -254.39% -277.04% -
ROE 8.09% 7.34% 0.00% 126.58% 167.41% 0.00% 0.00% -
Per Share
30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 73.47 75.36 70.33 18.42 17.88 17.61 16.98 152.19%
EPS 4.93 4.84 4.88 99.00 138.95 -44.80 -47.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.66 0.00 0.7821 0.83 -0.43 -0.32 -
Adjusted Per Share Value based on latest NOSH - 180,106
30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 16.95 17.35 16.21 4.24 4.12 4.06 3.92 152.08%
EPS 1.14 1.12 1.12 22.81 32.03 -10.33 -10.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1408 0.152 0.00 0.1802 0.1913 -0.0991 -0.0738 -
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 30/04/09 30/01/09 31/10/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.24 0.20 0.20 0.24 0.22 0.35 0.19 -
P/RPS 0.33 0.27 0.28 1.30 1.23 1.99 1.12 -53.77%
P/EPS 4.87 4.13 4.11 0.24 0.16 -0.78 -0.40 -
EY 20.55 24.21 24.32 412.50 631.58 -128.00 -247.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.00 0.31 0.27 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 24/06/09 25/03/09 21/11/08 28/08/08 26/05/08 25/02/08 26/11/07 -
Price 0.28 0.22 0.21 0.26 0.22 0.25 0.31 -
P/RPS 0.38 0.29 0.30 1.41 1.23 1.42 1.83 -62.94%
P/EPS 5.68 4.54 4.32 0.26 0.16 -0.56 -0.66 -
EY 17.61 22.01 23.16 380.77 631.58 -179.20 -151.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.33 0.00 0.33 0.27 0.00 0.00 -

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 ⃤ & 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