[M&G] QoQ Cumulative 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- 53.08%
YoY- -96.45%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 CAGR
Revenue 106,417 48,813 206,676 99,281 67,753 31,640 33,126 108.43%
PBT 18,017 8,375 42,013 13,609 9,205 4,620 178,093 -76.34%
Tax -6,780 -2,527 -11,379 -3,742 -2,640 -1,313 -13 5028.80%
NP 11,237 5,848 30,634 9,867 6,565 3,307 178,080 -82.42%
-
NP to SH 4,446 3,513 20,826 6,665 4,354 2,188 178,080 -90.19%
-
Tax Rate 37.63% 30.17% 27.08% 27.50% 28.68% 28.42% 0.01% -
Total Cost 95,180 42,965 176,042 89,414 61,188 28,333 -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 5.06% 5.62% 1.15% 6.06% 3.67% 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 35.90 22.37 114.84 55.10 37.68 17.58 18.42 52.18%
EPS 1.50 1.61 11.57 3.70 2.42 1.22 99.00 -92.83%
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 4.79 2.19 9.29 4.46 3.05 1.42 1.49 108.52%
EPS 0.20 0.16 0.94 0.30 0.20 0.10 8.01 -90.19%
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 1.06 2.10 0.18 0.44 0.53 1.14 1.30 -12.05%
P/EPS 25.33 29.19 1.81 6.49 8.26 16.45 0.24 1776.55%
EY 3.95 3.43 55.10 15.41 12.11 6.08 412.50 -94.63%
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 1.09 1.61 0.17 0.51 0.58 1.19 1.41 -14.95%
P/EPS 26.00 22.36 1.64 7.57 9.09 17.27 0.26 1713.93%
EY 3.85 4.47 60.90 13.21 11.01 5.79 380.77 -94.44%
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