[M&G] YoY Cumulative Quarter Result on 31-Jan-2009 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 98.99%
YoY- 110.8%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Revenue 162,747 118,807 106,417 67,753 15,853 14,501 23,927 37.01%
PBT 6,036 -434 18,017 9,205 -40,321 -38,404 -75,182 -
Tax -2,769 -4,007 -6,780 -2,640 -7 -8 -16 133.16%
NP 3,267 -4,441 11,237 6,565 -40,328 -38,412 -75,198 -
-
NP to SH -446 -4,441 4,446 4,354 -40,328 -38,412 -75,198 -56.92%
-
Tax Rate 45.87% - 37.63% 28.68% - - - -
Total Cost 159,480 123,248 95,180 61,188 56,181 52,913 99,125 8.12%
-
Net Worth 185,090 133,154 87,941 118,683 -77,415 7,199 84,593 13.72%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 185,090 133,154 87,941 118,683 -77,415 7,199 84,593 13.72%
NOSH 371,666 379,572 296,400 179,823 180,035 179,999 179,985 12.64%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.01% -3.74% 10.56% 9.69% -254.39% -264.89% -314.28% -
ROE -0.24% -3.34% 5.06% 3.67% 0.00% -533.50% -88.89% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
RPS 43.79 31.30 35.90 37.68 8.81 8.06 13.29 21.63%
EPS -0.12 -1.17 1.50 2.42 -22.40 -21.34 -41.78 -61.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.3508 0.2967 0.66 -0.43 0.04 0.47 0.95%
Adjusted Per Share Value based on latest NOSH - 179,823
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
RPS 20.84 15.21 13.63 8.68 2.03 1.86 3.06 37.04%
EPS -0.06 -0.57 0.57 0.56 -5.16 -4.92 -9.63 -56.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.237 0.1705 0.1126 0.152 -0.0991 0.0092 0.1083 13.72%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/12/07 29/12/06 30/12/05 -
Price 0.38 0.35 0.38 0.20 0.35 0.15 0.17 -
P/RPS 0.87 1.12 1.06 0.53 3.97 1.86 1.28 -6.14%
P/EPS -316.67 -29.91 25.33 8.26 -1.56 -0.70 -0.41 198.10%
EY -0.32 -3.34 3.95 12.11 -64.00 -142.27 -245.76 -66.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.00 1.28 0.30 0.00 3.75 0.36 13.05%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Date 30/03/12 28/03/11 23/03/10 25/03/09 25/02/08 16/02/07 23/02/06 -
Price 0.41 0.32 0.39 0.22 0.25 0.16 0.17 -
P/RPS 0.94 1.02 1.09 0.58 2.84 1.99 1.28 -4.94%
P/EPS -341.67 -27.35 26.00 9.09 -1.12 -0.75 -0.41 201.85%
EY -0.29 -3.66 3.85 11.01 -89.60 -133.38 -245.76 -66.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 1.31 0.33 0.00 4.00 0.36 14.47%

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