[M&G] YoY Annualized Quarter Result on 31-Oct-2008 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -95.09%
YoY- 110.33%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 258,608 232,692 195,252 126,560 30,572 29,204 22,988 48.82%
PBT -4,428 6,180 33,500 18,480 -84,684 -75,520 -74,669 -37.12%
Tax -3,924 -11,180 -10,108 -5,252 -12 -12 -16 146.90%
NP -8,352 -5,000 23,392 13,228 -84,696 -75,532 -74,685 -30.22%
-
NP to SH -8,748 -4,588 14,052 8,752 -84,696 -75,532 -74,685 -29.69%
-
Tax Rate - 180.91% 30.17% 28.42% - - - -
Total Cost 266,960 237,692 171,860 113,332 115,268 104,736 97,673 17.95%
-
Net Worth 182,672 137,181 62,557 0 -57,616 27,001 104,396 9.62%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 182,672 137,181 62,557 0 -57,616 27,001 104,396 9.62%
NOSH 383,684 382,333 218,198 179,960 180,051 180,009 179,993 13.23%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -3.23% -2.15% 11.98% 10.45% -277.04% -258.64% -324.89% -
ROE -4.79% -3.34% 22.46% 0.00% 0.00% -279.73% -71.54% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 67.40 60.86 89.48 70.33 16.98 16.22 12.77 31.42%
EPS -2.28 -1.20 6.44 4.88 -47.04 -41.96 -41.49 -37.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4761 0.3588 0.2867 0.00 -0.32 0.15 0.58 -3.19%
Adjusted Per Share Value based on latest NOSH - 179,960
31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 33.12 29.80 25.00 16.21 3.92 3.74 2.94 48.85%
EPS -1.12 -0.59 1.80 1.12 -10.85 -9.67 -9.56 -29.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2339 0.1757 0.0801 0.00 -0.0738 0.0346 0.1337 9.62%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 30/09/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 28/09/07 29/09/06 30/09/05 -
Price 0.27 0.37 0.47 0.20 0.19 0.14 0.38 -
P/RPS 0.40 0.61 0.53 0.28 1.12 0.86 2.98 -28.09%
P/EPS -11.84 -30.83 7.30 4.11 -0.40 -0.33 -0.92 52.14%
EY -8.44 -3.24 13.70 24.32 -247.58 -299.71 -109.19 -34.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.03 1.64 0.00 0.00 0.93 0.66 -2.37%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 30/09/05 CAGR
Date 16/12/11 10/12/10 08/12/09 21/11/08 26/11/07 27/11/06 21/11/05 -
Price 0.25 0.37 0.36 0.21 0.31 0.17 0.26 -
P/RPS 0.37 0.61 0.40 0.30 1.83 1.05 2.04 -24.45%
P/EPS -10.96 -30.83 5.59 4.32 -0.66 -0.41 -0.63 59.87%
EY -9.12 -3.24 17.89 23.16 -151.74 -246.82 -159.59 -37.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.03 1.26 0.00 0.00 1.13 0.45 2.72%

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