[M&G] YoY Cumulative Quarter Result on 31-Oct-2014 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
10-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- 68.49%
YoY- 47.95%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 30,701 46,889 0 107,545 94,448 97,953 64,652 -12.83%
PBT 34,132 -7,294 0 1,138 -557 10,679 -1,107 -
Tax -58,751 -2,979 0 -1,496 -1,292 -2,425 -981 112.80%
NP -24,619 -10,273 0 -358 -1,849 8,254 -2,088 57.66%
-
NP to SH -16,066 -7,697 0 -3,281 -6,303 2,819 -2,187 44.48%
-
Tax Rate 172.13% - - 131.46% - 22.71% - -
Total Cost 55,320 57,162 0 107,903 96,297 89,699 66,740 -3.40%
-
Net Worth 98,220 178,640 0 144,686 0 202,244 182,672 -10.81%
Dividend
31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 98,220 178,640 0 144,686 0 202,244 182,672 -10.81%
NOSH 701,572 699,727 610,152 537,868 419,807 380,945 383,684 11.78%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin -80.19% -21.91% 0.00% -0.33% -1.96% 8.43% -3.23% -
ROE -16.36% -4.31% 0.00% -2.27% 0.00% 1.39% -1.20% -
Per Share
31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 4.38 6.70 0.00 19.99 22.50 25.71 16.85 -22.01%
EPS -2.29 -1.10 0.00 -0.61 -1.51 0.74 -0.57 29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.2553 0.00 0.269 0.00 0.5309 0.4761 -20.21%
Adjusted Per Share Value based on latest NOSH - 537,868
31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 1.38 2.11 0.00 4.84 4.25 4.40 2.91 -12.86%
EPS -0.72 -0.35 0.00 -0.15 -0.28 0.13 -0.10 43.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0442 0.0803 0.00 0.0651 0.00 0.0909 0.0821 -10.79%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.475 0.39 0.49 0.85 0.38 0.35 0.27 -
P/RPS 10.85 5.82 0.00 4.25 1.69 1.36 1.60 42.36%
P/EPS -20.74 -35.45 0.00 -139.34 -25.31 47.30 -47.37 -14.13%
EY -4.82 -2.82 0.00 -0.72 -3.95 2.11 -2.11 16.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 1.53 0.00 3.16 0.00 0.66 0.57 38.95%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 23/05/17 30/05/16 - 10/12/14 16/12/13 17/12/12 16/12/11 -
Price 0.485 0.40 0.00 0.565 0.42 0.34 0.25 -
P/RPS 11.08 5.97 0.00 2.83 1.87 1.32 1.48 44.98%
P/EPS -21.18 -36.36 0.00 -92.62 -27.97 45.95 -43.86 -12.56%
EY -4.72 -2.75 0.00 -1.08 -3.57 2.18 -2.28 14.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 1.57 0.00 2.10 0.00 0.64 0.53 41.36%

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