[M&G] QoQ Quarter Result on 31-Jul-2010 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 259.01%
YoY- 146.44%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 63,105 60,635 58,173 59,613 57,908 57,604 48,813 18.72%
PBT -5,461 -1,979 1,545 14,495 11,238 9,611 8,375 -
Tax -659 -1,212 -2,795 -2,066 -4,083 -4,185 -2,527 -59.28%
NP -6,120 -3,191 -1,250 12,429 7,155 5,426 5,848 -
-
NP to SH -5,012 -3,191 -1,147 11,553 3,218 970 3,513 -
-
Tax Rate - - 180.91% 14.25% 36.33% 43.54% 30.17% -
Total Cost 69,225 63,826 59,423 47,184 50,753 52,178 42,965 37.55%
-
Net Worth 129,967 133,262 137,181 144,565 113,715 110,691 62,557 63.03%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 129,967 133,262 137,181 144,565 113,715 110,691 62,557 63.03%
NOSH 382,595 379,880 382,333 382,549 374,186 373,076 218,198 45.55%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin -9.70% -5.26% -2.15% 20.85% 12.36% 9.42% 11.98% -
ROE -3.86% -2.39% -0.84% 7.99% 2.83% 0.88% 5.62% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 16.49 15.96 15.22 15.58 15.48 15.44 22.37 -18.44%
EPS -1.31 -0.84 -0.30 3.02 0.86 0.26 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3397 0.3508 0.3588 0.3779 0.3039 0.2967 0.2867 12.00%
Adjusted Per Share Value based on latest NOSH - 382,549
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 2.83 2.72 2.60 2.67 2.59 2.58 2.19 18.69%
EPS -0.22 -0.14 -0.05 0.52 0.14 0.04 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0582 0.0597 0.0614 0.0647 0.0509 0.0496 0.028 63.08%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.30 0.35 0.37 0.37 0.39 0.38 0.47 -
P/RPS 1.82 2.19 2.43 2.37 2.52 2.46 2.10 -9.12%
P/EPS -22.90 -41.67 -123.33 12.25 45.35 146.15 29.19 -
EY -4.37 -2.40 -0.81 8.16 2.21 0.68 3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 1.03 0.98 1.28 1.28 1.64 -34.04%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 28/03/11 10/12/10 30/09/10 25/06/10 23/03/10 08/12/09 -
Price 0.29 0.32 0.37 0.35 0.35 0.39 0.36 -
P/RPS 1.76 2.00 2.43 2.25 2.26 2.53 1.61 6.13%
P/EPS -22.14 -38.10 -123.33 11.59 40.70 150.00 22.36 -
EY -4.52 -2.63 -0.81 8.63 2.46 0.67 4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 1.03 0.93 1.15 1.31 1.26 -23.13%

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