[M&G] YoY Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -28.8%
YoY- 314.86%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Revenue 247,726 223,939 206,676 33,126 28,952 37,635 8,481 66.95%
PBT -5,725 43,718 42,013 178,093 -82,870 -114,099 -35,283 -24.13%
Tax -6,176 -12,861 -11,379 -13 -13 -24 -659 40.47%
NP -11,901 30,857 30,634 178,080 -82,883 -114,123 -35,942 -15.45%
-
NP to SH -11,236 19,253 20,826 178,080 -82,883 -114,123 -35,942 -16.19%
-
Tax Rate - 29.42% 27.08% 0.01% - - - -
Total Cost 259,627 193,082 176,042 -144,954 111,835 151,758 44,423 30.75%
-
Net Worth 122,796 119,395 1,807,685 140,683 -37,796 45,001 160,213 -3.95%
Dividend
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Net Worth 122,796 119,395 1,807,685 140,683 -37,796 45,001 160,213 -3.95%
NOSH 380,881 337,180 179,973 179,878 179,984 180,004 180,014 12.05%
Ratio Analysis
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
NP Margin -4.80% 13.78% 14.82% 537.58% -286.28% -303.24% -423.79% -
ROE -9.15% 16.13% 1.15% 126.58% 0.00% -253.60% -22.43% -
Per Share
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
RPS 65.04 66.42 114.84 18.42 16.09 20.91 4.71 48.99%
EPS -2.95 5.96 11.57 99.00 -46.05 -63.40 -20.00 -25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.3541 10.0442 0.7821 -0.21 0.25 0.89 -14.29%
Adjusted Per Share Value based on latest NOSH - 180,106
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
RPS 31.72 28.68 26.47 4.24 3.71 4.82 1.09 66.86%
EPS -1.44 2.47 2.67 22.81 -10.61 -14.61 -4.60 -16.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1573 0.1529 2.3149 0.1802 -0.0484 0.0576 0.2052 -3.95%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Date 29/07/11 30/07/10 31/07/09 30/06/08 29/06/07 30/06/06 31/12/04 -
Price 0.29 0.37 0.21 0.24 0.14 0.16 0.66 -
P/RPS 0.45 0.56 0.18 1.30 0.87 0.77 14.01 -40.68%
P/EPS -9.83 6.48 1.81 0.24 -0.30 -0.25 -3.31 17.97%
EY -10.17 15.43 55.10 412.50 -328.93 -396.25 -30.25 -15.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 0.02 0.31 0.00 0.64 0.74 3.01%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Date 27/09/11 30/09/10 14/09/09 28/08/08 27/08/07 22/08/06 22/02/05 -
Price 0.21 0.35 0.19 0.26 0.17 0.17 0.66 -
P/RPS 0.32 0.53 0.17 1.41 1.06 0.81 14.01 -43.67%
P/EPS -7.12 6.13 1.64 0.26 -0.37 -0.27 -3.31 12.33%
EY -14.05 16.31 60.90 380.77 -270.88 -372.94 -30.25 -10.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.99 0.02 0.33 0.00 0.68 0.74 -1.95%

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