[M&G] QoQ TTM Result on 31-Jan-2014 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
25-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -37.88%
YoY- -837.15%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 354,586 341,489 339,665 345,788 359,930 363,435 377,692 -4.11%
PBT 11,376 9,681 5,522 9,222 20,178 31,414 28,124 -45.21%
Tax -952 -748 -4,919 -5,536 -6,548 -7,681 -10,629 -79.89%
NP 10,424 8,933 603 3,686 13,630 23,733 17,495 -29.12%
-
NP to SH -32,575 -35,597 -37,271 -33,592 -24,363 -15,241 2,997 -
-
Tax Rate 8.37% 7.73% 89.08% 60.03% 32.45% 24.45% 37.79% -
Total Cost 344,162 332,556 339,062 342,102 346,300 339,702 360,197 -2.98%
-
Net Worth 144,686 17,609,061 14,567,232 0 0 13,064,536 21,248,854 -96.37%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 144,686 17,609,061 14,567,232 0 0 13,064,536 21,248,854 -96.37%
NOSH 537,868 491,984 469,910 472,307 419,807 411,481 407,222 20.32%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 2.94% 2.62% 0.18% 1.07% 3.79% 6.53% 4.63% -
ROE -22.51% -0.20% -0.26% 0.00% 0.00% -0.12% 0.01% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 65.92 69.41 72.28 73.21 85.74 88.32 92.75 -20.30%
EPS -6.06 -7.24 -7.93 -7.11 -5.80 -3.70 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 35.7919 31.00 0.00 0.00 31.75 52.18 -96.98%
Adjusted Per Share Value based on latest NOSH - 472,307
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 45.41 43.73 43.50 44.28 46.09 46.54 48.37 -4.11%
EPS -4.17 -4.56 -4.77 -4.30 -3.12 -1.95 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1853 22.5503 18.6549 0.00 0.00 16.7306 27.2115 -96.37%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.85 1.20 0.68 0.72 0.38 0.375 0.36 -
P/RPS 1.29 1.73 0.94 0.98 0.44 0.42 0.39 121.51%
P/EPS -14.03 -16.59 -8.57 -10.12 -6.55 -10.12 48.92 -
EY -7.13 -6.03 -11.66 -9.88 -15.27 -9.88 2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 0.03 0.02 0.00 0.00 0.01 0.01 4490.97%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 10/12/14 30/09/14 20/06/14 25/03/14 16/12/13 20/09/13 26/06/13 -
Price 0.565 0.86 0.97 0.655 0.42 0.41 0.40 -
P/RPS 0.86 1.24 1.34 0.89 0.49 0.46 0.43 58.53%
P/EPS -9.33 -11.89 -12.23 -9.21 -7.24 -11.07 54.35 -
EY -10.72 -8.41 -8.18 -10.86 -13.82 -9.03 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 0.02 0.03 0.00 0.00 0.01 0.01 3398.77%

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