[M&G] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
Revenue 144,288 33,126 28,952 0 8,481 241 214.15%
PBT 22,126 177,458 -82,870 0 -35,283 -2,808 -
Tax -6,029 -13 -13 0 -659 328 -
NP 16,097 177,445 -82,883 0 -35,942 -2,480 -
-
NP to SH 11,010 177,445 -82,883 0 -35,942 -2,480 -
-
Tax Rate 27.25% 0.01% - - - - -
Total Cost 128,191 -144,319 111,835 0 44,423 2,721 99.29%
-
Net Worth 102,584 140,861 -37,786 44,988 160,140 135,737 -4.88%
Dividend
31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
Net Worth 102,584 140,861 -37,786 44,988 160,140 135,737 -4.88%
NOSH 179,973 180,106 179,936 179,952 179,933 124,529 6.81%
Ratio Analysis
31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
NP Margin 11.16% 535.67% -286.28% 0.00% -423.79% -1,029.05% -
ROE 10.73% 125.97% 0.00% 0.00% -22.44% -1.83% -
Per Share
31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
RPS 80.17 18.39 16.09 0.00 4.71 0.19 195.08%
EPS 6.12 98.52 -46.06 0.00 -19.98 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.7821 -0.21 0.25 0.89 1.09 -10.95%
Adjusted Per Share Value based on latest NOSH - 179,952
31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
RPS 18.48 4.24 3.71 0.00 1.09 0.03 215.76%
EPS 1.41 22.72 -10.61 0.00 -4.60 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1314 0.1804 -0.0484 0.0576 0.2051 0.1738 -4.88%
Price Multiplier on Financial Quarter End Date
31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
Date 31/07/09 30/06/08 29/06/07 30/06/06 31/12/04 31/12/03 -
Price 0.21 0.24 0.14 0.16 0.66 1.72 -
P/RPS 0.26 1.30 0.87 0.00 14.00 888.76 -76.69%
P/EPS 3.43 0.24 -0.30 0.00 -3.30 -86.37 -
EY 29.13 410.51 -329.02 0.00 -30.27 -1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.31 0.00 0.64 0.74 1.58 -22.88%
Price Multiplier on Announcement Date
31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 CAGR
Date 14/09/09 28/08/08 27/08/07 22/08/06 22/02/05 - -
Price 0.19 0.26 0.17 0.17 0.66 0.00 -
P/RPS 0.24 1.41 1.06 0.00 14.00 0.00 -
P/EPS 3.11 0.26 -0.37 0.00 -3.30 0.00 -
EY 32.20 378.93 -270.96 0.00 -30.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.00 0.68 0.74 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