[M&G] QoQ TTM 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- 39.96%
YoY- -170.47%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 374,364 341,063 320,057 291,665 254,206 247,727 241,526 33.75%
PBT 29,129 17,343 12,587 744 -8,378 -5,726 8,600 124.70%
Tax -9,396 -7,952 -4,551 -4,938 -4,362 -6,176 -6,732 24.76%
NP 19,733 9,391 8,036 -4,194 -12,740 -11,902 1,868 378.01%
-
NP to SH 4,328 -678 -65 -7,370 -12,276 -11,236 2,229 55.32%
-
Tax Rate 32.26% 45.85% 36.16% 663.71% - - 78.28% -
Total Cost 354,631 331,672 312,021 295,859 266,946 259,629 239,658 29.70%
-
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 5.27% 2.75% 2.51% -1.44% -5.01% -4.80% 0.77% -
ROE 2.14% -0.54% -0.03% -3.91% -6.72% -9.11% 1.72% -
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 98.27 87.80 83.75 77.06 66.25 64.78 63.13 34.13%
EPS 1.14 -0.17 -0.02 -1.95 -3.20 -2.94 0.58 56.58%
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 47.94 43.68 40.99 37.35 32.55 31.72 30.93 33.75%
EPS 0.55 -0.09 -0.01 -0.94 -1.57 -1.44 0.29 52.92%
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 0.36 0.43 0.48 0.49 0.41 0.45 0.48 -17.37%
P/EPS 30.81 -217.72 -2,351.80 -19.51 -8.44 -9.87 51.49 -28.88%
EY 3.25 -0.46 -0.04 -5.12 -11.85 -10.13 1.94 40.83%
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 0.35 0.42 0.45 0.53 0.38 0.32 0.46 -16.58%
P/EPS 29.93 -211.99 -2,234.21 -21.06 -7.81 -7.15 49.78 -28.65%
EY 3.34 -0.47 -0.04 -4.75 -12.80 -13.99 2.01 40.07%
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