[M&G] YoY Cumulative Quarter Result on 31-Jul-2009 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
14-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 212.47%
YoY- -88.31%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 341,063 247,726 223,939 206,676 33,126 28,952 37,635 43.60%
PBT 17,343 -5,725 43,718 42,013 178,093 -82,870 -114,099 -
Tax -7,953 -6,176 -12,861 -11,379 -13 -13 -24 159.30%
NP 9,390 -11,901 30,857 30,634 178,080 -82,883 -114,123 -
-
NP to SH -679 -11,236 19,253 20,826 178,080 -82,883 -114,123 -56.88%
-
Tax Rate 45.86% - 29.42% 27.08% 0.01% - - -
Total Cost 331,673 259,627 193,082 176,042 -144,954 111,835 151,758 13.69%
-
Net Worth 121,126 122,796 119,395 1,807,685 140,683 -37,796 45,001 17.65%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 121,126 122,796 119,395 1,807,685 140,683 -37,796 45,001 17.65%
NOSH 377,222 380,881 337,180 179,973 179,878 179,984 180,004 12.91%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.75% -4.80% 13.78% 14.82% 537.58% -286.28% -303.24% -
ROE -0.56% -9.15% 16.13% 1.15% 126.58% 0.00% -253.60% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 90.41 65.04 66.42 114.84 18.42 16.09 20.91 27.17%
EPS -0.18 -2.95 5.96 11.57 99.00 -46.05 -63.40 -61.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3211 0.3224 0.3541 10.0442 0.7821 -0.21 0.25 4.19%
Adjusted Per Share Value based on latest NOSH - 179,973
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.27 11.09 10.03 9.25 1.48 1.30 1.69 43.53%
EPS -0.03 -0.50 0.86 0.93 7.97 -3.71 -5.11 -56.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0542 0.055 0.0535 0.8094 0.063 -0.0169 0.0201 17.68%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 30/06/08 29/06/07 30/06/06 -
Price 0.38 0.29 0.37 0.21 0.24 0.14 0.16 -
P/RPS 0.42 0.45 0.56 0.18 1.30 0.87 0.77 -9.47%
P/EPS -211.11 -9.83 6.48 1.81 0.24 -0.30 -0.25 202.35%
EY -0.47 -10.17 15.43 55.10 412.50 -328.93 -396.25 -66.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.90 1.04 0.02 0.31 0.00 0.64 10.56%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 27/09/11 30/09/10 14/09/09 28/08/08 27/08/07 22/08/06 -
Price 0.37 0.21 0.35 0.19 0.26 0.17 0.17 -
P/RPS 0.41 0.32 0.53 0.17 1.41 1.06 0.81 -10.57%
P/EPS -205.56 -7.12 6.13 1.64 0.26 -0.37 -0.27 197.25%
EY -0.49 -14.05 16.31 60.90 380.77 -270.88 -372.94 -66.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.65 0.99 0.02 0.33 0.00 0.68 9.01%

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