[M&G] YoY TTM Result on 31-Jul-2012 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -943.08%
YoY- 93.97%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 210,561 341,489 363,435 341,063 247,727 223,938 144,288 6.06%
PBT 6,443 9,681 31,414 17,343 -5,726 43,719 22,126 -17.47%
Tax -1,014 -748 -7,681 -7,952 -6,176 -12,861 -6,029 -24.23%
NP 5,429 8,933 23,733 9,391 -11,902 30,858 16,097 -15.56%
-
NP to SH 3,643 -35,597 -15,241 -678 -11,236 19,254 11,010 -15.82%
-
Tax Rate 15.74% 7.73% 24.45% 45.85% - 29.42% 27.25% -
Total Cost 205,132 332,556 339,702 331,672 259,629 193,080 128,191 7.59%
-
Net Worth 18,349,361 17,609,061 13,064,536 124,735 123,285 144,565 102,584 124.26%
Dividend
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 18,349,361 17,609,061 13,064,536 124,735 123,285 144,565 102,584 124.26%
NOSH 705,744 491,984 411,481 388,461 382,400 382,549 179,973 23.71%
Ratio Analysis
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 2.58% 2.62% 6.53% 2.75% -4.80% 13.78% 11.16% -
ROE 0.02% -0.20% -0.12% -0.54% -9.11% 13.32% 10.73% -
Per Share
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 29.84 69.41 88.32 87.80 64.78 58.54 80.17 -14.26%
EPS 0.52 -7.24 -3.70 -0.17 -2.94 5.03 6.12 -31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 26.00 35.7919 31.75 0.3211 0.3224 0.3779 0.57 81.27%
Adjusted Per Share Value based on latest NOSH - 388,461
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 9.47 15.36 16.34 15.34 11.14 10.07 6.49 6.06%
EPS 0.16 -1.60 -0.69 -0.03 -0.51 0.87 0.50 -16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.2511 7.9182 5.8747 0.0561 0.0554 0.065 0.0461 124.28%
Price Multiplier on Financial Quarter End Date
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/12/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.385 1.20 0.375 0.38 0.29 0.37 0.21 -
P/RPS 1.29 1.73 0.42 0.43 0.45 0.63 0.26 28.32%
P/EPS 74.58 -16.59 -10.12 -217.72 -9.87 7.35 3.43 61.52%
EY 1.34 -6.03 -9.88 -0.46 -10.13 13.60 29.13 -38.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.03 0.01 1.18 0.90 0.98 0.37 -43.00%
Price Multiplier on Announcement Date
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date - 30/09/14 20/09/13 28/09/12 27/09/11 30/09/10 14/09/09 -
Price 0.00 0.86 0.41 0.37 0.21 0.35 0.19 -
P/RPS 0.00 1.24 0.46 0.42 0.32 0.60 0.24 -
P/EPS 0.00 -11.89 -11.07 -211.99 -7.15 6.95 3.11 -
EY 0.00 -8.41 -9.03 -0.47 -13.99 14.38 32.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.02 0.01 1.15 0.65 0.93 0.33 -

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