[M&G] YoY TTM Result on 31-Jan-2014 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
25-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -37.88%
YoY- -837.15%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 278,515 219,134 285,480 345,788 375,366 291,665 236,329 3.07%
PBT -39,817 -19,427 12,194 9,222 29,912 744 25,299 -
Tax -2,318 -1,320 -333 -5,536 -9,199 -4,938 -10,156 -23.87%
NP -42,135 -20,747 11,861 3,686 20,713 -4,194 15,143 -
-
NP to SH -29,039 -24,986 -27,082 -33,592 4,557 -7,370 10,459 -
-
Tax Rate - - 2.73% 60.03% 30.75% 663.71% 40.14% -
Total Cost 320,650 239,881 273,619 342,102 354,653 295,859 221,186 7.09%
-
Net Worth 162,396 0 179,124 0 20,827,535 188,482 133,262 3.71%
Dividend
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 162,396 0 179,124 0 20,827,535 188,482 133,262 3.71%
NOSH 702,406 701,522 682,898 472,307 386,274 378,478 379,880 12.01%
Ratio Analysis
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin -15.13% -9.47% 4.15% 1.07% 5.52% -1.44% 6.41% -
ROE -17.88% 0.00% -15.12% 0.00% 0.02% -3.91% 7.85% -
Per Share
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 39.65 31.24 41.80 73.21 97.18 77.06 62.21 -7.97%
EPS -4.13 -3.56 -3.97 -7.11 1.18 -1.95 2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.00 0.2623 0.00 53.919 0.498 0.3508 -7.40%
Adjusted Per Share Value based on latest NOSH - 472,307
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 35.67 28.06 36.56 44.28 48.07 37.35 30.26 3.08%
EPS -3.72 -3.20 -3.47 -4.30 0.58 -0.94 1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.208 0.00 0.2294 0.00 26.6719 0.2414 0.1707 3.71%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/06/16 30/06/15 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.375 0.485 0.525 0.72 0.37 0.38 0.35 -
P/RPS 0.95 1.55 1.26 0.98 0.38 0.49 0.56 10.24%
P/EPS -9.07 -13.62 -13.24 -10.12 31.36 -19.51 12.71 -
EY -11.02 -7.34 -7.55 -9.88 3.19 -5.12 7.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.00 2.00 0.00 0.01 0.76 1.00 9.31%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/08/16 - - 25/03/14 27/03/13 30/03/12 28/03/11 -
Price 0.39 0.00 0.00 0.655 0.38 0.41 0.32 -
P/RPS 0.98 0.00 0.00 0.89 0.39 0.53 0.51 12.81%
P/EPS -9.43 0.00 0.00 -9.21 32.21 -21.06 11.62 -
EY -10.60 0.00 0.00 -10.86 3.10 -4.75 8.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.00 0.00 0.00 0.01 0.82 0.91 12.10%

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