[M&G] YoY Quarter Result on 30-Apr-2009 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -8.96%
YoY- -99.14%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 91,497 63,105 57,908 31,528 8,280 6,948 6,761 53.40%
PBT 6,382 -5,461 11,238 4,062 227,917 -19,113 -19,973 -
Tax -272 -659 -4,083 -1,101 -4 -5 -3 109.67%
NP 6,110 -6,120 7,155 2,961 227,913 -19,118 -19,976 -
-
NP to SH 2,293 -5,012 3,218 1,970 227,913 -19,118 -19,976 -
-
Tax Rate 4.26% - 36.33% 27.10% 0.00% - - -
Total Cost 85,387 69,225 50,753 28,567 -219,633 26,066 26,737 21.01%
-
Net Worth 196,471 129,967 113,715 109,909 149,398 -12,601 64,787 19.99%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 196,471 129,967 113,715 109,909 149,398 -12,601 64,787 19.99%
NOSH 382,166 382,595 374,186 180,179 179,997 180,018 179,963 13.16%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.68% -9.70% 12.36% 9.39% 2,752.57% -275.16% -295.46% -
ROE 1.17% -3.86% 2.83% 1.79% 152.55% 0.00% -30.83% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.94 16.49 15.48 17.50 4.60 3.86 3.76 35.53%
EPS 0.60 -1.31 0.86 1.09 126.62 -10.62 -11.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5141 0.3397 0.3039 0.61 0.83 -0.07 0.36 6.02%
Adjusted Per Share Value based on latest NOSH - 180,179
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.72 8.08 7.42 4.04 1.06 0.89 0.87 53.29%
EPS 0.29 -0.64 0.41 0.25 29.19 -2.45 -2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2516 0.1664 0.1456 0.1408 0.1913 -0.0161 0.083 19.98%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 31/03/08 30/03/07 31/03/06 -
Price 0.40 0.30 0.39 0.24 0.22 0.14 0.15 -
P/RPS 1.67 1.82 2.52 1.37 4.78 3.63 3.99 -13.33%
P/EPS 66.67 -22.90 45.35 21.95 0.17 -1.32 -1.35 -
EY 1.50 -4.37 2.21 4.56 575.55 -75.86 -74.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 1.28 0.39 0.27 0.00 0.42 10.70%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Date 27/06/12 29/06/11 25/06/10 24/06/09 26/05/08 21/05/07 22/05/06 -
Price 0.38 0.29 0.35 0.28 0.22 0.16 0.15 -
P/RPS 1.59 1.76 2.26 1.60 4.78 4.15 3.99 -14.02%
P/EPS 63.33 -22.14 40.70 25.61 0.17 -1.51 -1.35 -
EY 1.58 -4.52 2.46 3.90 575.55 -66.38 -74.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.85 1.15 0.46 0.27 0.00 0.42 9.75%

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