[M&G] YoY TTM Result on 31-Jul-2010 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 55.41%
YoY- 74.88%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Revenue 363,435 341,063 247,727 223,938 144,288 33,126 28,952 51.49%
PBT 31,414 17,343 -5,726 43,719 22,126 177,458 -82,870 -
Tax -7,681 -7,952 -6,176 -12,861 -6,029 -13 -13 185.13%
NP 23,733 9,391 -11,902 30,858 16,097 177,445 -82,883 -
-
NP to SH -15,241 -678 -11,236 19,254 11,010 177,445 -82,883 -24.27%
-
Tax Rate 24.45% 45.85% - 29.42% 27.25% 0.01% - -
Total Cost 339,702 331,672 259,629 193,080 128,191 -144,319 111,835 20.01%
-
Net Worth 13,064,536 124,735 123,285 144,565 102,584 140,861 -37,786 -
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Net Worth 13,064,536 124,735 123,285 144,565 102,584 140,861 -37,786 -
NOSH 411,481 388,461 382,400 382,549 179,973 180,106 179,936 14.54%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
NP Margin 6.53% 2.75% -4.80% 13.78% 11.16% 535.67% -286.28% -
ROE -0.12% -0.54% -9.11% 13.32% 10.73% 125.97% 0.00% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
RPS 88.32 87.80 64.78 58.54 80.17 18.39 16.09 32.25%
EPS -3.70 -0.17 -2.94 5.03 6.12 98.52 -46.06 -33.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 31.75 0.3211 0.3224 0.3779 0.57 0.7821 -0.21 -
Adjusted Per Share Value based on latest NOSH - 382,549
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
RPS 16.34 15.34 11.14 10.07 6.49 1.49 1.30 51.52%
EPS -0.69 -0.03 -0.51 0.87 0.50 7.98 -3.73 -24.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8747 0.0561 0.0554 0.065 0.0461 0.0633 -0.017 -
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 30/06/08 29/06/07 -
Price 0.375 0.38 0.29 0.37 0.21 0.24 0.14 -
P/RPS 0.42 0.43 0.45 0.63 0.26 1.30 0.87 -11.26%
P/EPS -10.12 -217.72 -9.87 7.35 3.43 0.24 -0.30 78.19%
EY -9.88 -0.46 -10.13 13.60 29.13 410.51 -329.02 -43.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.18 0.90 0.98 0.37 0.31 0.00 -
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Date 20/09/13 28/09/12 27/09/11 30/09/10 14/09/09 28/08/08 27/08/07 -
Price 0.41 0.37 0.21 0.35 0.19 0.26 0.17 -
P/RPS 0.46 0.42 0.32 0.60 0.24 1.41 1.06 -12.80%
P/EPS -11.07 -211.99 -7.15 6.95 3.11 0.26 -0.37 74.71%
EY -9.03 -0.47 -13.99 14.38 32.20 378.93 -270.96 -42.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.15 0.65 0.93 0.33 0.33 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