[M&G] YoY Cumulative 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- 514.13%
YoY- 119.81%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 326,678 267,103 290,871 254,244 181,835 164,326 99,281 21.94%
PBT -18,291 -2,692 23,199 12,419 -5,894 27,942 13,609 -
Tax -2,815 -2,956 -5,718 -3,041 -4,666 -10,468 -3,742 -4.63%
NP -21,106 -5,648 17,481 9,378 -10,560 17,474 9,867 -
-
NP to SH -28,267 -16,507 5,522 1,847 -9,324 7,100 6,665 -
-
Tax Rate - - 24.65% 24.49% - 37.46% 27.50% -
Total Cost 347,784 272,751 273,390 244,866 192,395 146,852 89,414 25.39%
-
Net Worth 17,235,159 14,004,896 20,435,316 197,821 129,280 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 14,004,896 20,435,316 197,821 129,280 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 -0.16% -0.12% 0.03% 0.93% -7.21% 7.24% 6.06% -
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 50.85 59.12 74.27 66.07 47.78 50.92 55.10 -1.32%
EPS -4.40 -3.65 1.41 0.48 -2.45 2.20 3.70 -
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 14.63 11.96 13.02 11.38 8.14 7.36 4.45 21.92%
EPS -1.27 -0.74 0.25 0.08 -0.42 0.32 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7172 6.2708 9.1501 0.0886 0.0579 0.0439 0.0492 132.13%
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 0.97 1.15 0.48 0.61 0.63 0.77 0.44 14.07%
P/EPS -11.25 -18.61 25.53 83.33 -12.24 17.73 6.49 -
EY -8.89 -5.37 3.92 1.20 -8.17 5.64 15.41 -
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 0.95 1.64 0.54 0.58 0.61 0.69 0.51 10.91%
P/EPS -11.02 -26.55 28.37 79.17 -11.84 15.91 7.57 -
EY -9.07 -3.77 3.53 1.26 -8.45 6.29 13.21 -
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