[M&G] YoY Quarter Result on 31-Mar-2007 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 2.1%
YoY- 4.3%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
Revenue 57,908 31,528 8,280 6,948 6,761 3,652 0 -
PBT 11,238 4,062 227,917 -19,113 -19,973 -16,366 -1,023 -
Tax -4,083 -1,101 -4 -5 -3 1,400 0 -
NP 7,155 2,961 227,913 -19,118 -19,976 -14,966 -1,023 -
-
NP to SH 3,218 1,970 227,913 -19,118 -19,976 -14,966 -1,023 -
-
Tax Rate 36.33% 27.10% 0.00% - - - - -
Total Cost 50,753 28,567 -219,633 26,066 26,737 18,618 1,023 80.90%
-
Net Worth 113,715 109,909 149,398 -12,601 64,787 174,903 114,335 -0.08%
Dividend
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
Net Worth 113,715 109,909 149,398 -12,601 64,787 174,903 114,335 -0.08%
NOSH 374,186 180,179 179,997 180,018 179,963 180,313 120,352 18.79%
Ratio Analysis
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
NP Margin 12.36% 9.39% 2,752.57% -275.16% -295.46% -409.80% 0.00% -
ROE 2.83% 1.79% 152.55% 0.00% -30.83% -8.56% -0.89% -
Per Share
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
RPS 15.48 17.50 4.60 3.86 3.76 2.03 0.00 -
EPS 0.86 1.09 126.62 -10.62 -11.10 -8.30 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3039 0.61 0.83 -0.07 0.36 0.97 0.95 -15.89%
Adjusted Per Share Value based on latest NOSH - 180,018
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
RPS 2.59 1.41 0.37 0.31 0.30 0.16 0.00 -
EPS 0.14 0.09 10.21 -0.86 -0.89 -0.67 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.0492 0.0669 -0.0056 0.029 0.0783 0.0512 -0.08%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
Date 30/04/10 30/04/09 31/03/08 30/03/07 31/03/06 30/09/04 - -
Price 0.39 0.24 0.22 0.14 0.15 1.20 0.00 -
P/RPS 2.52 1.37 4.78 3.63 3.99 59.25 0.00 -
P/EPS 45.35 21.95 0.17 -1.32 -1.35 -14.46 0.00 -
EY 2.21 4.56 575.55 -75.86 -74.00 -6.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.39 0.27 0.00 0.42 1.24 0.00 -
Price Multiplier on Announcement Date
30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 CAGR
Date 25/06/10 24/06/09 26/05/08 21/05/07 22/05/06 25/11/04 12/12/03 -
Price 0.35 0.28 0.22 0.16 0.15 0.71 0.00 -
P/RPS 2.26 1.60 4.78 4.15 3.99 35.06 0.00 -
P/EPS 40.70 25.61 0.17 -1.51 -1.35 -8.55 0.00 -
EY 2.46 3.90 575.55 -66.38 -74.00 -11.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.46 0.27 0.00 0.42 0.73 0.00 -

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