[M&G] YoY Cumulative Quarter Result on 31-Jan-2010 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 26.56%
YoY- 2.11%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Revenue 197,049 162,747 118,807 106,417 67,753 15,853 14,501 53.48%
PBT 18,605 6,036 -434 18,017 9,205 -40,321 -38,404 -
Tax -4,016 -2,769 -4,007 -6,780 -2,640 -7 -8 177.61%
NP 14,589 3,267 -4,441 11,237 6,565 -40,328 -38,412 -
-
NP to SH 4,789 -446 -4,441 4,446 4,354 -40,328 -38,412 -
-
Tax Rate 21.59% 45.87% - 37.63% 28.68% - - -
Total Cost 182,460 159,480 123,248 95,180 61,188 56,181 52,913 22.53%
-
Net Worth 20,657,446 185,090 133,154 87,941 118,683 -77,415 7,199 269.61%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Net Worth 20,657,446 185,090 133,154 87,941 118,683 -77,415 7,199 269.61%
NOSH 383,120 371,666 379,572 296,400 179,823 180,035 179,999 13.20%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
NP Margin 7.40% 2.01% -3.74% 10.56% 9.69% -254.39% -264.89% -
ROE 0.02% -0.24% -3.34% 5.06% 3.67% 0.00% -533.50% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
RPS 51.43 43.79 31.30 35.90 37.68 8.81 8.06 35.56%
EPS 1.25 -0.12 -1.17 1.50 2.42 -22.40 -21.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 53.919 0.498 0.3508 0.2967 0.66 -0.43 0.04 226.49%
Adjusted Per Share Value based on latest NOSH - 373,076
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
RPS 25.23 20.84 15.21 13.63 8.68 2.03 1.86 53.43%
EPS 0.61 -0.06 -0.57 0.57 0.56 -5.16 -4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 26.4541 0.237 0.1705 0.1126 0.152 -0.0991 0.0092 269.73%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/12/07 29/12/06 -
Price 0.37 0.38 0.35 0.38 0.20 0.35 0.15 -
P/RPS 0.72 0.87 1.12 1.06 0.53 3.97 1.86 -14.42%
P/EPS 29.60 -316.67 -29.91 25.33 8.26 -1.56 -0.70 -
EY 3.38 -0.32 -3.34 3.95 12.11 -64.00 -142.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.76 1.00 1.28 0.30 0.00 3.75 -62.21%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Date 27/03/13 30/03/12 28/03/11 23/03/10 25/03/09 25/02/08 16/02/07 -
Price 0.38 0.41 0.32 0.39 0.22 0.25 0.16 -
P/RPS 0.74 0.94 1.02 1.09 0.58 2.84 1.99 -14.99%
P/EPS 30.40 -341.67 -27.35 26.00 9.09 -1.12 -0.75 -
EY 3.29 -0.29 -3.66 3.85 11.01 -89.60 -133.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.82 0.91 1.31 0.33 0.00 4.00 -62.60%

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