[M&G] QoQ Cumulative Quarter Result on 31-Jul-2009 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
14-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 212.47%
YoY- -88.31%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 164,326 106,417 48,813 206,676 99,281 67,753 31,640 200.80%
PBT 27,942 18,017 8,375 42,013 13,609 9,205 4,620 233.04%
Tax -10,468 -6,780 -2,527 -11,379 -3,742 -2,640 -1,313 300.60%
NP 17,474 11,237 5,848 30,634 9,867 6,565 3,307 204.29%
-
NP to SH 7,100 4,446 3,513 20,826 6,665 4,354 2,188 119.65%
-
Tax Rate 37.46% 37.63% 30.17% 27.08% 27.50% 28.68% 28.42% -
Total Cost 146,852 95,180 42,965 176,042 89,414 61,188 28,333 200.40%
-
Net Worth 98,076 87,941 62,557 1,807,685 109,909 118,683 0 -
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 98,076 87,941 62,557 1,807,685 109,909 118,683 0 -
NOSH 322,727 296,400 218,198 179,973 180,179 179,823 179,960 47.76%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 10.63% 10.56% 11.98% 14.82% 9.94% 9.69% 10.45% -
ROE 7.24% 5.06% 5.62% 1.15% 6.06% 3.67% 0.00% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 50.92 35.90 22.37 114.84 55.10 37.68 17.58 103.59%
EPS 2.20 1.50 1.61 11.57 3.70 2.42 1.22 48.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3039 0.2967 0.2867 10.0442 0.61 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 179,973
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 21.04 13.63 6.25 26.47 12.71 8.68 4.05 200.86%
EPS 0.91 0.57 0.45 2.67 0.85 0.56 0.28 119.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1256 0.1126 0.0801 2.3149 0.1408 0.152 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.39 0.38 0.47 0.21 0.24 0.20 0.20 -
P/RPS 0.77 1.06 2.10 0.18 0.44 0.53 1.14 -23.07%
P/EPS 17.73 25.33 29.19 1.81 6.49 8.26 16.45 5.13%
EY 5.64 3.95 3.43 55.10 15.41 12.11 6.08 -4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.28 1.64 0.02 0.39 0.30 0.00 -
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 23/03/10 08/12/09 14/09/09 24/06/09 25/03/09 21/11/08 -
Price 0.35 0.39 0.36 0.19 0.28 0.22 0.21 -
P/RPS 0.69 1.09 1.61 0.17 0.51 0.58 1.19 -30.53%
P/EPS 15.91 26.00 22.36 1.64 7.57 9.09 17.27 -5.33%
EY 6.29 3.85 4.47 60.90 13.21 11.01 5.79 5.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.31 1.26 0.02 0.46 0.33 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