[M&G] QoQ TTM Result on 31-Jul-2013 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
20-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -608.54%
YoY- -2147.94%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 339,665 345,788 359,930 363,435 377,692 375,366 374,364 -6.29%
PBT 5,522 9,222 20,178 31,414 28,124 29,912 29,129 -67.10%
Tax -4,919 -5,536 -6,548 -7,681 -10,629 -9,199 -9,396 -35.12%
NP 603 3,686 13,630 23,733 17,495 20,713 19,733 -90.28%
-
NP to SH -37,271 -33,592 -24,363 -15,241 2,997 4,557 4,328 -
-
Tax Rate 89.08% 60.03% 32.45% 24.45% 37.79% 30.75% 32.26% -
Total Cost 339,062 342,102 346,300 339,702 360,197 354,653 354,631 -2.95%
-
Net Worth 14,567,232 0 0 13,064,536 21,248,854 20,827,535 202,244 1644.76%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 14,567,232 0 0 13,064,536 21,248,854 20,827,535 202,244 1644.76%
NOSH 469,910 472,307 419,807 411,481 407,222 386,274 380,945 15.06%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 0.18% 1.07% 3.79% 6.53% 4.63% 5.52% 5.27% -
ROE -0.26% 0.00% 0.00% -0.12% 0.01% 0.02% 2.14% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 72.28 73.21 85.74 88.32 92.75 97.18 98.27 -18.56%
EPS -7.93 -7.11 -5.80 -3.70 0.74 1.18 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 31.00 0.00 0.00 31.75 52.18 53.919 0.5309 1416.35%
Adjusted Per Share Value based on latest NOSH - 411,481
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 15.27 15.55 16.18 16.34 16.98 16.88 16.83 -6.29%
EPS -1.68 -1.51 -1.10 -0.69 0.13 0.20 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5504 0.00 0.00 5.8747 9.5549 9.3654 0.0909 1645.30%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.68 0.72 0.38 0.375 0.36 0.37 0.35 -
P/RPS 0.94 0.98 0.44 0.42 0.39 0.38 0.36 89.95%
P/EPS -8.57 -10.12 -6.55 -10.12 48.92 31.36 30.81 -
EY -11.66 -9.88 -15.27 -9.88 2.04 3.19 3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.00 0.00 0.01 0.01 0.01 0.66 -90.34%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 20/06/14 25/03/14 16/12/13 20/09/13 26/06/13 27/03/13 17/12/12 -
Price 0.97 0.655 0.42 0.41 0.40 0.38 0.34 -
P/RPS 1.34 0.89 0.49 0.46 0.43 0.39 0.35 145.33%
P/EPS -12.23 -9.21 -7.24 -11.07 54.35 32.21 29.93 -
EY -8.18 -10.86 -13.82 -9.03 1.84 3.10 3.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.00 0.00 0.01 0.01 0.01 0.64 -87.07%

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