[M&G] QoQ Cumulative Quarter Result on 30-Apr-2013 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 15.31%
YoY- 198.97%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 179,402 94,448 306,538 290,871 197,049 97,953 341,063 -34.76%
PBT -3,586 -557 42,928 23,199 18,605 10,679 17,343 -
Tax -1,871 -1,292 -7,682 -5,718 -4,016 -2,425 -7,953 -61.79%
NP -5,457 -1,849 35,246 17,481 14,589 8,254 9,390 -
-
NP to SH -13,561 -6,303 -15,239 5,522 4,789 2,819 -679 632.11%
-
Tax Rate - - 17.90% 24.65% 21.59% 22.71% 45.86% -
Total Cost 184,859 96,297 271,292 273,390 182,460 89,699 331,673 -32.20%
-
Net Worth 0 0 14,976,369 20,435,316 20,657,446 202,244 121,126 -
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 0 0 14,976,369 20,435,316 20,657,446 202,244 121,126 -
NOSH 442,987 419,807 397,567 391,631 383,120 380,945 377,222 11.27%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -3.04% -1.96% 11.50% 6.01% 7.40% 8.43% 2.75% -
ROE 0.00% 0.00% -0.10% 0.03% 0.02% 1.39% -0.56% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 40.50 22.50 77.10 74.27 51.43 25.71 90.41 -41.36%
EPS -3.06 -1.51 -3.82 1.41 1.25 0.74 -0.18 557.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 37.67 52.18 53.919 0.5309 0.3211 -
Adjusted Per Share Value based on latest NOSH - 407,222
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 22.97 12.10 39.26 37.25 25.23 12.54 43.68 -34.77%
EPS -1.74 -0.81 -1.95 0.71 0.61 0.36 -0.09 616.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 19.1789 26.1696 26.4541 0.259 0.1551 -
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.72 0.38 0.375 0.36 0.37 0.35 0.38 -
P/RPS 1.78 1.69 0.49 0.48 0.72 1.36 0.42 161.19%
P/EPS -23.52 -25.31 -9.78 25.53 29.60 47.30 -211.11 -76.75%
EY -4.25 -3.95 -10.22 3.92 3.38 2.11 -0.47 332.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.01 0.01 0.01 0.66 1.18 -
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 25/03/14 16/12/13 20/09/13 26/06/13 27/03/13 17/12/12 28/09/12 -
Price 0.655 0.42 0.41 0.40 0.38 0.34 0.37 -
P/RPS 1.62 1.87 0.53 0.54 0.74 1.32 0.41 149.30%
P/EPS -21.40 -27.97 -10.70 28.37 30.40 45.95 -205.56 -77.77%
EY -4.67 -3.57 -9.35 3.53 3.29 2.18 -0.49 347.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.01 0.01 0.01 0.64 1.15 -

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