[M&G] QoQ Quarter Result on 31-Jan-2012 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 179.61%
YoY- 154.56%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 97,953 86,820 91,497 98,094 64,652 65,814 63,105 33.88%
PBT 10,679 4,925 6,382 7,143 -1,107 169 -5,461 -
Tax -2,425 -4,911 -272 -1,788 -981 -1,510 -659 137.41%
NP 8,254 14 6,110 5,355 -2,088 -1,341 -6,120 -
-
NP to SH 2,819 -2,525 2,293 1,741 -2,187 -1,912 -5,012 -
-
Tax Rate 22.71% 99.72% 4.26% 25.03% - 893.49% - -
Total Cost 89,699 86,806 85,387 92,739 66,740 67,155 69,225 18.76%
-
Net Worth 202,244 124,735 196,471 188,482 182,672 123,285 129,967 34.10%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 202,244 124,735 196,471 188,482 182,672 123,285 129,967 34.10%
NOSH 380,945 388,461 382,166 378,478 383,684 382,400 382,595 -0.28%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 8.43% 0.02% 6.68% 5.46% -3.23% -2.04% -9.70% -
ROE 1.39% -2.02% 1.17% 0.92% -1.20% -1.55% -3.86% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 25.71 22.35 23.94 25.92 16.85 17.21 16.49 34.27%
EPS 0.74 -0.65 0.60 0.46 -0.57 -0.50 -1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5309 0.3211 0.5141 0.498 0.4761 0.3224 0.3397 34.49%
Adjusted Per Share Value based on latest NOSH - 378,478
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 12.54 11.12 11.72 12.56 8.28 8.43 8.08 33.86%
EPS 0.36 -0.32 0.29 0.22 -0.28 -0.24 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.259 0.1597 0.2516 0.2414 0.2339 0.1579 0.1664 34.12%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.35 0.38 0.40 0.38 0.27 0.29 0.30 -
P/RPS 1.36 1.70 1.67 1.47 1.60 1.68 1.82 -17.58%
P/EPS 47.30 -58.46 66.67 82.61 -47.37 -58.00 -22.90 -
EY 2.11 -1.71 1.50 1.21 -2.11 -1.72 -4.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.18 0.78 0.76 0.57 0.90 0.88 -17.37%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 17/12/12 28/09/12 27/06/12 30/03/12 16/12/11 27/09/11 29/06/11 -
Price 0.34 0.37 0.38 0.41 0.25 0.21 0.29 -
P/RPS 1.32 1.66 1.59 1.58 1.48 1.22 1.76 -17.37%
P/EPS 45.95 -56.92 63.33 89.13 -43.86 -42.00 -22.14 -
EY 2.18 -1.76 1.58 1.12 -2.28 -2.38 -4.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.15 0.74 0.82 0.53 0.65 0.85 -17.16%

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