[M&G] YoY TTM Result on 30-Jun-2008 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 9.38%
YoY- 314.09%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Revenue 247,727 223,938 144,288 33,126 28,952 0 8,481 66.95%
PBT -5,726 43,719 22,126 177,458 -82,870 0 -35,283 -24.13%
Tax -6,176 -12,861 -6,029 -13 -13 0 -659 40.47%
NP -11,902 30,858 16,097 177,445 -82,883 0 -35,942 -15.45%
-
NP to SH -11,236 19,254 11,010 177,445 -82,883 0 -35,942 -16.19%
-
Tax Rate - 29.42% 27.25% 0.01% - - - -
Total Cost 259,629 193,080 128,191 -144,319 111,835 0 44,423 30.75%
-
Net Worth 123,285 144,565 102,584 140,861 -37,786 44,988 160,140 -3.89%
Dividend
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Net Worth 123,285 144,565 102,584 140,861 -37,786 44,988 160,140 -3.89%
NOSH 382,400 382,549 179,973 180,106 179,936 179,952 179,933 12.13%
Ratio Analysis
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
NP Margin -4.80% 13.78% 11.16% 535.67% -286.28% 0.00% -423.79% -
ROE -9.11% 13.32% 10.73% 125.97% 0.00% 0.00% -22.44% -
Per Share
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
RPS 64.78 58.54 80.17 18.39 16.09 0.00 4.71 48.90%
EPS -2.94 5.03 6.12 98.52 -46.06 0.00 -19.98 -25.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.3779 0.57 0.7821 -0.21 0.25 0.89 -14.29%
Adjusted Per Share Value based on latest NOSH - 180,106
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
RPS 31.72 28.68 18.48 4.24 3.71 0.00 1.09 66.86%
EPS -1.44 2.47 1.41 22.72 -10.61 0.00 -4.60 -16.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1579 0.1851 0.1314 0.1804 -0.0484 0.0576 0.2051 -3.89%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Date 29/07/11 30/07/10 31/07/09 30/06/08 29/06/07 30/06/06 31/12/04 -
Price 0.29 0.37 0.21 0.24 0.14 0.16 0.66 -
P/RPS 0.45 0.63 0.26 1.30 0.87 0.00 14.00 -40.67%
P/EPS -9.87 7.35 3.43 0.24 -0.30 0.00 -3.30 18.10%
EY -10.13 13.60 29.13 410.51 -329.02 0.00 -30.27 -15.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.98 0.37 0.31 0.00 0.64 0.74 3.01%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Date 27/09/11 30/09/10 14/09/09 28/08/08 27/08/07 22/08/06 22/02/05 -
Price 0.21 0.35 0.19 0.26 0.17 0.17 0.66 -
P/RPS 0.32 0.60 0.24 1.41 1.06 0.00 14.00 -43.66%
P/EPS -7.15 6.95 3.11 0.26 -0.37 0.00 -3.30 12.46%
EY -13.99 14.38 32.20 378.93 -270.96 0.00 -30.27 -11.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.93 0.33 0.33 0.00 0.68 0.74 -1.95%

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