[M&G] QoQ TTM Result on 30-Apr-2013 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -34.23%
YoY- 4710.77%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 345,788 359,930 363,435 377,692 375,366 374,364 341,063 0.91%
PBT 9,222 20,178 31,414 28,124 29,912 29,129 17,343 -34.28%
Tax -5,536 -6,548 -7,681 -10,629 -9,199 -9,396 -7,952 -21.39%
NP 3,686 13,630 23,733 17,495 20,713 19,733 9,391 -46.30%
-
NP to SH -33,592 -24,363 -15,241 2,997 4,557 4,328 -678 1239.41%
-
Tax Rate 60.03% 32.45% 24.45% 37.79% 30.75% 32.26% 45.85% -
Total Cost 342,102 346,300 339,702 360,197 354,653 354,631 331,672 2.07%
-
Net Worth 0 0 13,064,536 21,248,854 20,827,535 202,244 124,735 -
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 0 0 13,064,536 21,248,854 20,827,535 202,244 124,735 -
NOSH 472,307 419,807 411,481 407,222 386,274 380,945 388,461 13.87%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 1.07% 3.79% 6.53% 4.63% 5.52% 5.27% 2.75% -
ROE 0.00% 0.00% -0.12% 0.01% 0.02% 2.14% -0.54% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 73.21 85.74 88.32 92.75 97.18 98.27 87.80 -11.38%
EPS -7.11 -5.80 -3.70 0.74 1.18 1.14 -0.17 1096.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 31.75 52.18 53.919 0.5309 0.3211 -
Adjusted Per Share Value based on latest NOSH - 407,222
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 44.28 46.09 46.54 48.37 48.07 47.94 43.68 0.91%
EPS -4.30 -3.12 -1.95 0.38 0.58 0.55 -0.09 1207.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 16.7306 27.2115 26.6719 0.259 0.1597 -
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.72 0.38 0.375 0.36 0.37 0.35 0.38 -
P/RPS 0.98 0.44 0.42 0.39 0.38 0.36 0.43 72.92%
P/EPS -10.12 -6.55 -10.12 48.92 31.36 30.81 -217.72 -86.99%
EY -9.88 -15.27 -9.88 2.04 3.19 3.25 -0.46 668.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.01 0.01 0.01 0.66 1.18 -
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 25/03/14 16/12/13 20/09/13 26/06/13 27/03/13 17/12/12 28/09/12 -
Price 0.655 0.42 0.41 0.40 0.38 0.34 0.37 -
P/RPS 0.89 0.49 0.46 0.43 0.39 0.35 0.42 64.75%
P/EPS -9.21 -7.24 -11.07 54.35 32.21 29.93 -211.99 -87.57%
EY -10.86 -13.82 -9.03 1.84 3.10 3.34 -0.47 706.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.01 0.01 0.01 0.64 1.15 -

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