[M&G] YoY Annualized Quarter Result on 30-Apr-2012 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 376.08%
YoY- 119.81%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 435,570 356,137 387,828 338,992 242,446 219,101 132,374 21.94%
PBT -24,388 -3,589 30,932 16,558 -7,858 37,256 18,145 -
Tax -3,753 -3,941 -7,624 -4,054 -6,221 -13,957 -4,989 -4.63%
NP -28,141 -7,530 23,308 12,504 -14,080 23,298 13,156 -
-
NP to SH -37,689 -22,009 7,362 2,462 -12,432 9,466 8,886 -
-
Tax Rate - - 24.65% 24.48% - 37.46% 27.50% -
Total Cost 463,711 363,667 364,520 326,488 256,526 195,802 119,218 25.39%
-
Net Worth 17,235,159 14,004,895 20,435,314 197,821 129,280 98,076 109,909 132.12%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 17,235,159 14,004,895 20,435,314 197,821 129,280 98,076 109,909 132.12%
NOSH 642,431 451,770 391,631 384,791 380,571 322,727 180,179 23.58%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin -6.46% -2.11% 6.01% 3.69% -5.81% 10.63% 9.94% -
ROE -0.22% -0.16% 0.04% 1.24% -9.62% 9.65% 8.09% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 67.80 78.83 99.03 88.10 63.71 67.89 73.47 -1.32%
EPS -5.87 -4.87 1.88 0.64 -3.27 2.93 4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 26.828 31.00 52.18 0.5141 0.3397 0.3039 0.61 87.82%
Adjusted Per Share Value based on latest NOSH - 382,166
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 55.78 45.61 49.67 43.41 31.05 28.06 16.95 21.94%
EPS -4.83 -2.82 0.94 0.32 -1.59 1.21 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.0715 17.9348 26.1696 0.2533 0.1656 0.1256 0.1408 132.11%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.495 0.68 0.36 0.40 0.30 0.39 0.24 -
P/RPS 0.73 0.86 0.36 0.45 0.47 0.57 0.33 14.14%
P/EPS -8.44 -13.96 19.15 62.50 -9.18 13.30 4.87 -
EY -11.85 -7.16 5.22 1.60 -10.89 7.52 20.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.01 0.78 0.88 1.28 0.39 -39.03%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 29/06/15 20/06/14 26/06/13 27/06/12 29/06/11 25/06/10 24/06/09 -
Price 0.485 0.97 0.40 0.38 0.29 0.35 0.28 -
P/RPS 0.72 1.23 0.40 0.43 0.46 0.52 0.38 11.23%
P/EPS -8.27 -19.91 21.28 59.38 -8.88 11.93 5.68 -
EY -12.10 -5.02 4.70 1.68 -11.26 8.38 17.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.03 0.01 0.74 0.85 1.15 0.46 -40.68%

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