[M&G] QoQ Quarter Result on 31-Oct-2010 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -109.93%
YoY- -132.65%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 65,814 63,105 60,635 58,173 59,613 57,908 57,604 9.31%
PBT 169 -5,461 -1,979 1,545 14,495 11,238 9,611 -93.28%
Tax -1,510 -659 -1,212 -2,795 -2,066 -4,083 -4,185 -49.41%
NP -1,341 -6,120 -3,191 -1,250 12,429 7,155 5,426 -
-
NP to SH -1,912 -5,012 -3,191 -1,147 11,553 3,218 970 -
-
Tax Rate 893.49% - - 180.91% 14.25% 36.33% 43.54% -
Total Cost 67,155 69,225 63,826 59,423 47,184 50,753 52,178 18.37%
-
Net Worth 123,285 129,967 133,262 137,181 144,565 113,715 110,691 7.46%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 123,285 129,967 133,262 137,181 144,565 113,715 110,691 7.46%
NOSH 382,400 382,595 379,880 382,333 382,549 374,186 373,076 1.66%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin -2.04% -9.70% -5.26% -2.15% 20.85% 12.36% 9.42% -
ROE -1.55% -3.86% -2.39% -0.84% 7.99% 2.83% 0.88% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 17.21 16.49 15.96 15.22 15.58 15.48 15.44 7.52%
EPS -0.50 -1.31 -0.84 -0.30 3.02 0.86 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.3397 0.3508 0.3588 0.3779 0.3039 0.2967 5.71%
Adjusted Per Share Value based on latest NOSH - 382,333
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 8.43 8.08 7.76 7.45 7.63 7.42 7.38 9.29%
EPS -0.24 -0.64 -0.41 -0.15 1.48 0.41 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1579 0.1664 0.1707 0.1757 0.1851 0.1456 0.1418 7.45%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.29 0.30 0.35 0.37 0.37 0.39 0.38 -
P/RPS 1.68 1.82 2.19 2.43 2.37 2.52 2.46 -22.50%
P/EPS -58.00 -22.90 -41.67 -123.33 12.25 45.35 146.15 -
EY -1.72 -4.37 -2.40 -0.81 8.16 2.21 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.88 1.00 1.03 0.98 1.28 1.28 -20.97%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 27/09/11 29/06/11 28/03/11 10/12/10 30/09/10 25/06/10 23/03/10 -
Price 0.21 0.29 0.32 0.37 0.35 0.35 0.39 -
P/RPS 1.22 1.76 2.00 2.43 2.25 2.26 2.53 -38.58%
P/EPS -42.00 -22.14 -38.10 -123.33 11.59 40.70 150.00 -
EY -2.38 -4.52 -2.63 -0.81 8.63 2.46 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.85 0.91 1.03 0.93 1.15 1.31 -37.40%

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