[M&G] YoY Cumulative Quarter Result on 30-Apr-2009 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 53.08%
YoY- -96.45%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 254,244 181,835 164,326 99,281 24,133 21,449 30,688 41.52%
PBT 12,419 -5,894 27,942 13,609 187,596 -57,517 -95,155 -
Tax -3,041 -4,666 -10,468 -3,742 -11 -13 -19 130.18%
NP 9,378 -10,560 17,474 9,867 187,585 -57,530 -95,174 -
-
NP to SH 1,847 -9,324 7,100 6,665 187,585 -57,530 -95,174 -
-
Tax Rate 24.49% - 37.46% 27.50% 0.01% - - -
Total Cost 244,866 192,395 146,852 89,414 -163,452 78,979 125,862 11.55%
-
Net Worth 197,821 129,280 98,076 109,909 149,405 -12,600 64,805 20.11%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 197,821 129,280 98,076 109,909 149,405 -12,600 64,805 20.11%
NOSH 384,791 380,571 322,727 180,179 180,006 180,006 180,015 13.29%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.69% -5.81% 10.63% 9.94% 777.30% -268.22% -310.13% -
ROE 0.93% -7.21% 7.24% 6.06% 125.55% 0.00% -146.86% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 66.07 47.78 50.92 55.10 13.41 11.92 17.05 24.92%
EPS 0.48 -2.45 2.20 3.70 104.21 -31.96 -52.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5141 0.3397 0.3039 0.61 0.83 -0.07 0.36 6.02%
Adjusted Per Share Value based on latest NOSH - 180,179
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.38 8.14 7.36 4.45 1.08 0.96 1.37 41.58%
EPS 0.08 -0.42 0.32 0.30 8.40 -2.58 -4.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0886 0.0579 0.0439 0.0492 0.0669 -0.0056 0.029 20.13%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 31/03/08 30/03/07 31/03/06 -
Price 0.40 0.30 0.39 0.24 0.22 0.14 0.15 -
P/RPS 0.61 0.63 0.77 0.44 1.64 1.17 0.88 -5.84%
P/EPS 83.33 -12.24 17.73 6.49 0.21 -0.44 -0.28 -
EY 1.20 -8.17 5.64 15.41 473.68 -228.29 -352.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 1.28 0.39 0.27 0.00 0.42 10.70%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Date 27/06/12 29/06/11 25/06/10 24/06/09 26/05/08 21/05/07 22/05/06 -
Price 0.38 0.29 0.35 0.28 0.22 0.16 0.15 -
P/RPS 0.58 0.61 0.69 0.51 1.64 1.34 0.88 -6.61%
P/EPS 79.17 -11.84 15.91 7.57 0.21 -0.50 -0.28 -
EY 1.26 -8.45 6.29 13.21 473.68 -199.75 -352.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.85 1.15 0.46 0.27 0.00 0.42 9.75%

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