[M&G] YoY Quarter Result on 31-Jul-2011 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 61.85%
YoY- -116.55%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 CAGR
Revenue 74,387 72,563 86,820 65,814 59,613 45,007 8,993 41.49%
PBT 12,374 8,215 4,925 169 14,495 8,860 -10,138 -
Tax 2,208 -1,963 -4,911 -1,510 -2,066 -2,288 -2 -
NP 14,582 6,252 14 -1,341 12,429 6,572 -10,140 -
-
NP to SH -19,089 -20,763 -2,525 -1,912 11,553 4,688 -10,140 10.95%
-
Tax Rate -17.84% 23.90% 99.72% 893.49% 14.25% 25.82% - -
Total Cost 59,805 66,311 86,806 67,155 47,184 38,435 19,133 20.58%
-
Net Worth 17,609,061 13,064,536 124,735 123,285 144,565 102,584 140,861 121.03%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 CAGR
Net Worth 17,609,061 13,064,536 124,735 123,285 144,565 102,584 140,861 121.03%
NOSH 491,984 411,481 388,461 382,400 382,549 179,973 180,106 17.94%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 CAGR
NP Margin 19.60% 8.62% 0.02% -2.04% 20.85% 14.60% -112.75% -
ROE -0.11% -0.16% -2.02% -1.55% 7.99% 4.57% -7.20% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 CAGR
RPS 15.12 17.63 22.35 17.21 15.58 25.01 4.99 19.97%
EPS -3.88 -4.97 -0.65 -0.50 3.02 2.60 -5.63 -5.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 35.7919 31.75 0.3211 0.3224 0.3779 0.57 0.7821 87.39%
Adjusted Per Share Value based on latest NOSH - 382,400
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 CAGR
RPS 9.53 9.29 11.12 8.43 7.63 5.76 1.15 41.53%
EPS -2.44 -2.66 -0.32 -0.24 1.48 0.60 -1.30 10.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.5503 16.7306 0.1597 0.1579 0.1851 0.1314 0.1804 121.03%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 30/06/08 -
Price 1.20 0.375 0.38 0.29 0.37 0.21 0.24 -
P/RPS 7.94 2.13 1.70 1.68 2.37 0.84 4.81 8.58%
P/EPS -30.93 -7.43 -58.46 -58.00 12.25 8.06 -4.26 38.49%
EY -3.23 -13.46 -1.71 -1.72 8.16 12.40 -23.46 -27.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.01 1.18 0.90 0.98 0.37 0.31 -31.86%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 CAGR
Date 30/09/14 20/09/13 28/09/12 27/09/11 30/09/10 14/09/09 28/08/08 -
Price 0.86 0.41 0.37 0.21 0.35 0.19 0.26 -
P/RPS 5.69 2.32 1.66 1.22 2.25 0.76 5.21 1.45%
P/EPS -22.16 -8.13 -56.92 -42.00 11.59 7.29 -4.62 29.37%
EY -4.51 -12.31 -1.76 -2.38 8.63 13.71 -21.65 -22.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 1.15 0.65 0.93 0.33 0.33 -36.90%

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