[M&G] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -49.77%
YoY- 39.55%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
Revenue 164,326 99,281 24,133 21,449 30,688 3,683 0 -
PBT 27,942 13,609 187,596 -57,517 -95,155 -21,402 -2,255 -
Tax -10,468 -3,742 -11 -13 -19 1,395 -806 47.59%
NP 17,474 9,867 187,585 -57,530 -95,174 -20,007 -3,061 -
-
NP to SH 7,100 6,665 187,585 -57,530 -95,174 -20,007 -3,061 -
-
Tax Rate 37.46% 27.50% 0.01% - - - - -
Total Cost 146,852 89,414 -163,452 78,979 125,862 23,690 3,061 79.98%
-
Net Worth 98,076 109,909 149,405 -12,600 64,805 174,678 114,037 -2.26%
Dividend
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
Net Worth 98,076 109,909 149,405 -12,600 64,805 174,678 114,037 -2.26%
NOSH 322,727 180,179 180,006 180,006 180,015 180,081 120,039 16.20%
Ratio Analysis
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
NP Margin 10.63% 9.94% 777.30% -268.22% -310.13% -543.23% 0.00% -
ROE 7.24% 6.06% 125.55% 0.00% -146.86% -11.45% -2.68% -
Per Share
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
RPS 50.92 55.10 13.41 11.92 17.05 2.05 0.00 -
EPS 2.20 3.70 104.21 -31.96 -52.87 -11.11 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3039 0.61 0.83 -0.07 0.36 0.97 0.95 -15.89%
Adjusted Per Share Value based on latest NOSH - 180,018
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
RPS 7.39 4.46 1.09 0.96 1.38 0.17 0.00 -
EPS 0.32 0.30 8.44 -2.59 -4.28 -0.90 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0441 0.0494 0.0672 -0.0057 0.0291 0.0785 0.0513 -2.26%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
Date 30/04/10 30/04/09 31/03/08 30/03/07 31/03/06 30/09/04 - -
Price 0.39 0.24 0.22 0.14 0.15 1.20 0.00 -
P/RPS 0.77 0.44 1.64 1.17 0.88 58.67 0.00 -
P/EPS 17.73 6.49 0.21 -0.44 -0.28 -10.80 0.00 -
EY 5.64 15.41 473.68 -228.29 -352.47 -9.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.39 0.27 0.00 0.42 1.24 0.00 -
Price Multiplier on Announcement Date
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
Date 25/06/10 24/06/09 26/05/08 21/05/07 22/05/06 25/11/04 12/12/03 -
Price 0.35 0.28 0.22 0.16 0.15 0.71 0.00 -
P/RPS 0.69 0.51 1.64 1.34 0.88 34.72 0.00 -
P/EPS 15.91 7.57 0.21 -0.50 -0.28 -6.39 0.00 -
EY 6.29 13.21 473.68 -199.75 -352.47 -15.65 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.46 0.27 0.00 0.42 0.73 0.00 -

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