[M&G] QoQ Annualized Quarter Result on 31-Jan-2011 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
28-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- -93.59%
YoY- -199.89%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 258,608 247,726 242,446 237,614 232,692 223,939 219,101 11.65%
PBT -4,428 -5,725 -7,858 -868 6,180 43,718 37,256 -
Tax -3,924 -6,176 -6,221 -8,014 -11,180 -12,861 -13,957 -56.98%
NP -8,352 -11,901 -14,080 -8,882 -5,000 30,857 23,298 -
-
NP to SH -8,748 -11,236 -12,432 -8,882 -4,588 19,253 9,466 -
-
Tax Rate - - - - 180.91% 29.42% 37.46% -
Total Cost 266,960 259,627 256,526 246,496 237,692 193,082 195,802 22.88%
-
Net Worth 182,672 122,796 129,280 133,154 137,181 119,395 98,076 51.21%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 182,672 122,796 129,280 133,154 137,181 119,395 98,076 51.21%
NOSH 383,684 380,881 380,571 379,572 382,333 337,180 322,727 12.19%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin -3.23% -4.80% -5.81% -3.74% -2.15% 13.78% 10.63% -
ROE -4.79% -9.15% -9.62% -6.67% -3.34% 16.13% 9.65% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 67.40 65.04 63.71 62.60 60.86 66.42 67.89 -0.48%
EPS -2.28 -2.95 -3.27 -2.34 -1.20 5.96 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4761 0.3224 0.3397 0.3508 0.3588 0.3541 0.3039 34.77%
Adjusted Per Share Value based on latest NOSH - 379,880
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 33.12 31.72 31.05 30.43 29.80 28.68 28.06 11.65%
EPS -1.12 -1.44 -1.59 -1.14 -0.59 2.47 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2339 0.1573 0.1656 0.1705 0.1757 0.1529 0.1256 51.19%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.27 0.29 0.30 0.35 0.37 0.37 0.39 -
P/RPS 0.40 0.45 0.47 0.56 0.61 0.56 0.57 -20.98%
P/EPS -11.84 -9.83 -9.18 -14.96 -30.83 6.48 13.30 -
EY -8.44 -10.17 -10.89 -6.69 -3.24 15.43 7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.90 0.88 1.00 1.03 1.04 1.28 -41.59%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 16/12/11 27/09/11 29/06/11 28/03/11 10/12/10 30/09/10 25/06/10 -
Price 0.25 0.21 0.29 0.32 0.37 0.35 0.35 -
P/RPS 0.37 0.32 0.46 0.51 0.61 0.53 0.52 -20.24%
P/EPS -10.96 -7.12 -8.88 -13.68 -30.83 6.13 11.93 -
EY -9.12 -14.05 -11.26 -7.31 -3.24 16.31 8.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.85 0.91 1.03 0.99 1.15 -40.25%

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