[M&G] YoY TTM Result on 31-Oct-2009 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
08-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 12.03%
YoY- -93.86%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
Revenue 374,364 254,206 233,298 161,461 57,123 29,294 7,301 90.87%
PBT 29,129 -8,378 36,889 25,881 203,249 -85,161 -18,880 -
Tax -9,396 -4,362 -13,129 -7,243 -1,323 -13 -3 274.96%
NP 19,733 -12,740 23,760 18,638 201,926 -85,174 -18,883 -
-
NP to SH 4,328 -12,276 14,594 12,335 200,807 -85,174 -18,883 -
-
Tax Rate 32.26% - 35.59% 27.99% 0.65% - - -
Total Cost 354,631 266,946 209,538 142,823 -144,803 114,468 26,184 53.39%
-
Net Worth 202,244 182,672 137,181 62,557 0 -57,616 27,001 39.18%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
Net Worth 202,244 182,672 137,181 62,557 0 -57,616 27,001 39.18%
NOSH 380,945 383,684 382,333 218,198 179,960 180,051 180,009 13.09%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
NP Margin 5.27% -5.01% 10.18% 11.54% 353.49% -290.76% -258.64% -
ROE 2.14% -6.72% 10.64% 19.72% 0.00% 0.00% -69.93% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
RPS 98.27 66.25 61.02 74.00 31.74 16.27 4.06 68.74%
EPS 1.14 -3.20 3.82 5.65 111.58 -47.31 -10.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5309 0.4761 0.3588 0.2867 0.00 -0.32 0.15 23.06%
Adjusted Per Share Value based on latest NOSH - 218,198
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
RPS 16.83 11.43 10.49 7.26 2.57 1.32 0.33 90.70%
EPS 0.19 -0.55 0.66 0.55 9.03 -3.83 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.0821 0.0617 0.0281 0.00 -0.0259 0.0121 39.25%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 28/09/07 29/09/06 -
Price 0.35 0.27 0.37 0.47 0.20 0.19 0.14 -
P/RPS 0.36 0.41 0.61 0.64 0.63 1.17 3.45 -31.00%
P/EPS 30.81 -8.44 9.69 8.31 0.18 -0.40 -1.33 -
EY 3.25 -11.85 10.32 12.03 557.92 -248.98 -74.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 1.03 1.64 0.00 0.00 0.93 -5.47%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
Date 17/12/12 16/12/11 10/12/10 08/12/09 21/11/08 26/11/07 27/11/06 -
Price 0.34 0.25 0.37 0.36 0.21 0.31 0.17 -
P/RPS 0.35 0.38 0.61 0.49 0.66 1.91 4.19 -33.47%
P/EPS 29.93 -7.81 9.69 6.37 0.19 -0.66 -1.62 -
EY 3.34 -12.80 10.32 15.70 531.35 -152.60 -61.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.53 1.03 1.26 0.00 0.00 1.13 -8.91%

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