[M&G] QoQ Cumulative Quarter Result on 30-Apr-2012 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 514.13%
YoY- 119.81%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 197,049 97,953 341,063 254,244 162,747 64,652 247,726 -14.09%
PBT 18,605 10,679 17,343 12,419 6,036 -1,107 -5,725 -
Tax -4,016 -2,425 -7,953 -3,041 -2,769 -981 -6,176 -24.84%
NP 14,589 8,254 9,390 9,378 3,267 -2,088 -11,901 -
-
NP to SH 4,789 2,819 -679 1,847 -446 -2,187 -11,236 -
-
Tax Rate 21.59% 22.71% 45.86% 24.49% 45.87% - - -
Total Cost 182,460 89,699 331,673 244,866 159,480 66,740 259,627 -20.86%
-
Net Worth 20,657,446 202,244 121,126 197,821 185,090 182,672 122,796 2900.42%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 20,657,446 202,244 121,126 197,821 185,090 182,672 122,796 2900.42%
NOSH 383,120 380,945 377,222 384,791 371,666 383,684 380,881 0.38%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 7.40% 8.43% 2.75% 3.69% 2.01% -3.23% -4.80% -
ROE 0.02% 1.39% -0.56% 0.93% -0.24% -1.20% -9.15% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 51.43 25.71 90.41 66.07 43.79 16.85 65.04 -14.42%
EPS 1.25 0.74 -0.18 0.48 -0.12 -0.57 -2.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 53.919 0.5309 0.3211 0.5141 0.498 0.4761 0.3224 2888.77%
Adjusted Per Share Value based on latest NOSH - 382,166
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 8.82 4.39 15.27 11.38 7.29 2.89 11.09 -14.10%
EPS 0.21 0.13 -0.03 0.08 -0.02 -0.10 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.2496 0.0906 0.0542 0.0886 0.0829 0.0818 0.055 2899.82%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.37 0.35 0.38 0.40 0.38 0.27 0.29 -
P/RPS 0.72 1.36 0.42 0.61 0.87 1.60 0.45 36.60%
P/EPS 29.60 47.30 -211.11 83.33 -316.67 -47.37 -9.83 -
EY 3.38 2.11 -0.47 1.20 -0.32 -2.11 -10.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.66 1.18 0.78 0.76 0.57 0.90 -94.95%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 17/12/12 28/09/12 27/06/12 30/03/12 16/12/11 27/09/11 -
Price 0.38 0.34 0.37 0.38 0.41 0.25 0.21 -
P/RPS 0.74 1.32 0.41 0.58 0.94 1.48 0.32 74.42%
P/EPS 30.40 45.95 -205.56 79.17 -341.67 -43.86 -7.12 -
EY 3.29 2.18 -0.49 1.26 -0.29 -2.28 -14.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.64 1.15 0.74 0.82 0.53 0.65 -93.73%

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