[M&G] YoY Quarter Result on 31-Jan-2012 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 179.61%
YoY- 154.56%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 103,548 84,954 99,096 98,094 60,635 57,604 36,113 19.18%
PBT -1,318 -3,030 7,926 7,143 -1,979 9,611 4,584 -
Tax -1,045 -579 -1,591 -1,788 -1,212 -4,185 -1,327 -3.90%
NP -2,363 -3,609 6,335 5,355 -3,191 5,426 3,257 -
-
NP to SH -4,712 -7,259 1,970 1,741 -3,191 970 2,164 -
-
Tax Rate - - 20.07% 25.03% - 43.54% 28.95% -
Total Cost 105,911 88,563 92,761 92,739 63,826 52,178 32,856 21.52%
-
Net Worth 179,124 0 20,827,535 188,482 133,262 110,691 118,683 7.09%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 179,124 0 20,827,535 188,482 133,262 110,691 118,683 7.09%
NOSH 682,898 472,307 386,274 378,478 379,880 373,076 179,823 24.89%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin -2.28% -4.25% 6.39% 5.46% -5.26% 9.42% 9.02% -
ROE -2.63% 0.00% 0.01% 0.92% -2.39% 0.88% 1.82% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 15.16 17.99 25.65 25.92 15.96 15.44 20.08 -4.57%
EPS -0.69 -1.55 0.51 0.46 -0.84 0.26 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2623 0.00 53.919 0.498 0.3508 0.2967 0.66 -14.24%
Adjusted Per Share Value based on latest NOSH - 378,478
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 13.26 10.88 12.69 12.56 7.76 7.38 4.62 19.20%
EPS -0.60 -0.93 0.25 0.22 -0.41 0.12 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2294 0.00 26.6719 0.2414 0.1707 0.1418 0.152 7.09%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.525 0.72 0.37 0.38 0.35 0.38 0.20 -
P/RPS 3.46 4.00 1.44 1.47 2.19 2.46 1.00 22.97%
P/EPS -76.09 -46.85 72.55 82.61 -41.67 146.15 16.62 -
EY -1.31 -2.13 1.38 1.21 -2.40 0.68 6.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 0.01 0.76 1.00 1.28 0.30 37.16%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 25/03/14 27/03/13 30/03/12 28/03/11 23/03/10 25/03/09 -
Price 0.495 0.655 0.38 0.41 0.32 0.39 0.22 -
P/RPS 3.26 3.64 1.48 1.58 2.00 2.53 1.10 19.83%
P/EPS -71.74 -42.62 74.51 89.13 -38.10 150.00 18.28 -
EY -1.39 -2.35 1.34 1.12 -2.63 0.67 5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.00 0.01 0.82 0.91 1.31 0.33 33.74%

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