[M&G] YoY Quarter Result on 31-Jan-2009 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -1.1%
YoY- 111.3%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Revenue 98,094 60,635 57,604 36,113 8,210 7,200 6,686 55.45%
PBT 7,143 -1,979 9,611 4,584 -19,150 -19,524 -19,180 -
Tax -1,788 -1,212 -4,185 -1,327 -4 -5 -4 172.49%
NP 5,355 -3,191 5,426 3,257 -19,154 -19,529 -19,184 -
-
NP to SH 1,741 -3,191 970 2,164 -19,154 -19,529 -19,184 -
-
Tax Rate 25.03% - 43.54% 28.95% - - - -
Total Cost 92,739 63,826 52,178 32,856 27,364 26,729 25,870 23.33%
-
Net Worth 188,482 133,262 110,691 118,683 -77,408 7,199 84,582 14.06%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 188,482 133,262 110,691 118,683 -77,408 7,199 84,582 14.06%
NOSH 378,478 379,880 373,076 179,823 180,018 179,990 179,962 12.98%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.46% -5.26% 9.42% 9.02% -233.30% -271.24% -286.93% -
ROE 0.92% -2.39% 0.88% 1.82% 0.00% -271.25% -22.68% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
RPS 25.92 15.96 15.44 20.08 4.56 4.00 3.72 37.55%
EPS 0.46 -0.84 0.26 1.20 -10.64 -10.85 -10.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.3508 0.2967 0.66 -0.43 0.04 0.47 0.95%
Adjusted Per Share Value based on latest NOSH - 179,823
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
RPS 12.56 7.76 7.38 4.62 1.05 0.92 0.86 55.34%
EPS 0.22 -0.41 0.12 0.28 -2.45 -2.50 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2414 0.1707 0.1418 0.152 -0.0991 0.0092 0.1083 14.07%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/12/07 29/12/06 30/12/05 -
Price 0.38 0.35 0.38 0.20 0.35 0.15 0.17 -
P/RPS 1.47 2.19 2.46 1.00 7.67 3.75 4.58 -17.02%
P/EPS 82.61 -41.67 146.15 16.62 -3.29 -1.38 -1.59 -
EY 1.21 -2.40 0.68 6.02 -30.40 -72.33 -62.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.00 1.28 0.30 0.00 3.75 0.36 13.05%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Date 30/03/12 28/03/11 23/03/10 25/03/09 25/02/08 16/02/07 23/02/06 -
Price 0.41 0.32 0.39 0.22 0.25 0.16 0.17 -
P/RPS 1.58 2.00 2.53 1.10 5.48 4.00 4.58 -16.03%
P/EPS 89.13 -38.10 150.00 18.28 -2.35 -1.47 -1.59 -
EY 1.12 -2.63 0.67 5.47 -42.56 -67.81 -62.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 1.31 0.33 0.00 4.00 0.36 14.47%

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