[M&G] YoY TTM Result on 30-Apr-2012 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 99.12%
YoY- -102.92%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 219,134 339,665 377,692 320,057 241,526 209,332 108,274 12.46%
PBT -19,427 5,522 28,124 12,587 8,600 38,084 3,128 -
Tax -1,320 -4,919 -10,629 -4,551 -6,732 -13,083 -3,743 -15.93%
NP -20,747 603 17,495 8,036 1,868 25,001 -615 79.70%
-
NP to SH -24,986 -37,271 2,997 -65 2,229 12,389 -3,818 36.74%
-
Tax Rate - 89.08% 37.79% 36.16% 78.28% 34.35% 119.66% -
Total Cost 239,881 339,062 360,197 312,021 239,658 184,331 108,889 14.06%
-
Net Worth 18,820,444 14,567,232 21,248,854 196,471 129,967 113,715 109,909 135.55%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 18,820,444 14,567,232 21,248,854 196,471 129,967 113,715 109,909 135.55%
NOSH 701,522 469,910 407,222 382,166 382,595 374,186 180,179 25.41%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin -9.47% 0.18% 4.63% 2.51% 0.77% 11.94% -0.57% -
ROE -0.13% -0.26% 0.01% -0.03% 1.72% 10.89% -3.47% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 31.24 72.28 92.75 83.75 63.13 55.94 60.09 -10.32%
EPS -3.56 -7.93 0.74 -0.02 0.58 3.31 -2.12 9.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 26.828 31.00 52.18 0.5141 0.3397 0.3039 0.61 87.82%
Adjusted Per Share Value based on latest NOSH - 382,166
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 28.06 43.50 48.37 40.99 30.93 26.81 13.87 12.45%
EPS -3.20 -4.77 0.38 -0.01 0.29 1.59 -0.49 36.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 24.1016 18.6549 27.2115 0.2516 0.1664 0.1456 0.1408 135.54%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.495 0.68 0.36 0.40 0.30 0.39 0.24 -
P/RPS 1.58 0.94 0.39 0.48 0.48 0.70 0.40 25.71%
P/EPS -13.90 -8.57 48.92 -2,351.80 51.49 11.78 -11.33 3.46%
EY -7.20 -11.66 2.04 -0.04 1.94 8.49 -8.83 -3.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.01 0.78 0.88 1.28 0.39 -39.03%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date - 20/06/14 26/06/13 27/06/12 29/06/11 25/06/10 24/06/09 -
Price 0.00 0.97 0.40 0.38 0.29 0.35 0.28 -
P/RPS 0.00 1.34 0.43 0.45 0.46 0.63 0.47 -
P/EPS 0.00 -12.23 54.35 -2,234.21 49.78 10.57 -13.21 -
EY 0.00 -8.18 1.84 -0.04 2.01 9.46 -7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.03 0.01 0.74 0.85 1.15 0.46 -

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