[M&G] QoQ Cumulative Quarter Result on 31-Oct-2008 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -98.77%
YoY- 110.33%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 206,676 99,281 67,753 31,640 33,126 24,133 15,853 406.08%
PBT 42,013 13,609 9,205 4,620 178,093 187,596 -40,321 -
Tax -11,379 -3,742 -2,640 -1,313 -13 -11 -7 10558.87%
NP 30,634 9,867 6,565 3,307 178,080 187,585 -40,328 -
-
NP to SH 20,826 6,665 4,354 2,188 178,080 187,585 -40,328 -
-
Tax Rate 27.08% 27.50% 28.68% 28.42% 0.01% 0.01% - -
Total Cost 176,042 89,414 61,188 28,333 -144,954 -163,452 56,181 105.70%
-
Net Worth 1,807,685 109,909 118,683 0 140,683 149,405 -77,415 -
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,807,685 109,909 118,683 0 140,683 149,405 -77,415 -
NOSH 179,973 180,179 179,823 179,960 179,878 180,006 180,035 -0.02%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.82% 9.94% 9.69% 10.45% 537.58% 777.30% -254.39% -
ROE 1.15% 6.06% 3.67% 0.00% 126.58% 125.55% 0.00% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 114.84 55.10 37.68 17.58 18.42 13.41 8.81 406.03%
EPS 11.57 3.70 2.42 1.22 99.00 104.21 -22.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.0442 0.61 0.66 0.00 0.7821 0.83 -0.43 -
Adjusted Per Share Value based on latest NOSH - 179,960
31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 26.47 12.71 8.68 4.05 4.24 3.09 2.03 406.14%
EPS 2.67 0.85 0.56 0.28 22.81 24.02 -5.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3149 0.1408 0.152 0.00 0.1802 0.1913 -0.0991 -
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 30/06/08 31/03/08 31/12/07 -
Price 0.21 0.24 0.20 0.20 0.24 0.22 0.35 -
P/RPS 0.18 0.44 0.53 1.14 1.30 1.64 3.97 -85.82%
P/EPS 1.81 6.49 8.26 16.45 0.24 0.21 -1.56 -
EY 55.10 15.41 12.11 6.08 412.50 473.68 -64.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.39 0.30 0.00 0.31 0.27 0.00 -
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 31/12/07 CAGR
Date 14/09/09 24/06/09 25/03/09 21/11/08 28/08/08 26/05/08 25/02/08 -
Price 0.19 0.28 0.22 0.21 0.26 0.22 0.25 -
P/RPS 0.17 0.51 0.58 1.19 1.41 1.64 2.84 -83.10%
P/EPS 1.64 7.57 9.09 17.27 0.26 0.21 -1.12 -
EY 60.90 13.21 11.01 5.79 380.77 473.68 -89.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.46 0.33 0.00 0.33 0.27 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