[M&G] QoQ Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
08-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -83.13%
YoY- 60.56%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 223,939 164,326 106,417 48,813 206,676 99,281 67,753 122.37%
PBT 43,718 27,942 18,017 8,375 42,013 13,609 9,205 183.35%
Tax -12,861 -10,468 -6,780 -2,527 -11,379 -3,742 -2,640 188.20%
NP 30,857 17,474 11,237 5,848 30,634 9,867 6,565 181.39%
-
NP to SH 19,253 7,100 4,446 3,513 20,826 6,665 4,354 170.14%
-
Tax Rate 29.42% 37.46% 37.63% 30.17% 27.08% 27.50% 28.68% -
Total Cost 193,082 146,852 95,180 42,965 176,042 89,414 61,188 115.59%
-
Net Worth 119,395 98,076 87,941 62,557 1,807,685 109,909 118,683 0.40%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 119,395 98,076 87,941 62,557 1,807,685 109,909 118,683 0.40%
NOSH 337,180 322,727 296,400 218,198 179,973 180,179 179,823 52.23%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 13.78% 10.63% 10.56% 11.98% 14.82% 9.94% 9.69% -
ROE 16.13% 7.24% 5.06% 5.62% 1.15% 6.06% 3.67% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 66.42 50.92 35.90 22.37 114.84 55.10 37.68 46.07%
EPS 5.96 2.20 1.50 1.61 11.57 3.70 2.42 82.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3541 0.3039 0.2967 0.2867 10.0442 0.61 0.66 -34.04%
Adjusted Per Share Value based on latest NOSH - 218,198
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 10.07 7.39 4.79 2.19 9.29 4.46 3.05 122.21%
EPS 0.87 0.32 0.20 0.16 0.94 0.30 0.20 167.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0537 0.0441 0.0395 0.0281 0.8129 0.0494 0.0534 0.37%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.37 0.39 0.38 0.47 0.21 0.24 0.20 -
P/RPS 0.56 0.77 1.06 2.10 0.18 0.44 0.53 3.74%
P/EPS 6.48 17.73 25.33 29.19 1.81 6.49 8.26 -14.97%
EY 15.43 5.64 3.95 3.43 55.10 15.41 12.11 17.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.28 1.28 1.64 0.02 0.39 0.30 129.57%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 25/06/10 23/03/10 08/12/09 14/09/09 24/06/09 25/03/09 -
Price 0.35 0.35 0.39 0.36 0.19 0.28 0.22 -
P/RPS 0.53 0.69 1.09 1.61 0.17 0.51 0.58 -5.84%
P/EPS 6.13 15.91 26.00 22.36 1.64 7.57 9.09 -23.15%
EY 16.31 6.29 3.85 4.47 60.90 13.21 11.01 30.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.15 1.31 1.26 0.02 0.46 0.33 108.42%

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