[M&G] QoQ Cumulative Quarter Result on 31-Oct-2010 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -105.96%
YoY- -132.65%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 247,726 181,835 118,807 58,173 223,939 164,326 106,417 75.91%
PBT -5,725 -5,894 -434 1,545 43,718 27,942 18,017 -
Tax -6,176 -4,666 -4,007 -2,795 -12,861 -10,468 -6,780 -6.04%
NP -11,901 -10,560 -4,441 -1,250 30,857 17,474 11,237 -
-
NP to SH -11,236 -9,324 -4,441 -1,147 19,253 7,100 4,446 -
-
Tax Rate - - - 180.91% 29.42% 37.46% 37.63% -
Total Cost 259,627 192,395 123,248 59,423 193,082 146,852 95,180 95.58%
-
Net Worth 122,796 129,280 133,154 137,181 119,395 98,076 87,941 25.00%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 122,796 129,280 133,154 137,181 119,395 98,076 87,941 25.00%
NOSH 380,881 380,571 379,572 382,333 337,180 322,727 296,400 18.25%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin -4.80% -5.81% -3.74% -2.15% 13.78% 10.63% 10.56% -
ROE -9.15% -7.21% -3.34% -0.84% 16.13% 7.24% 5.06% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 65.04 47.78 31.30 15.22 66.42 50.92 35.90 48.77%
EPS -2.95 -2.45 -1.17 -0.30 5.96 2.20 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.3397 0.3508 0.3588 0.3541 0.3039 0.2967 5.71%
Adjusted Per Share Value based on latest NOSH - 382,333
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 32.77 24.06 15.72 7.70 29.63 21.74 14.08 75.89%
EPS -1.49 -1.23 -0.59 -0.15 2.55 0.94 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1625 0.171 0.1762 0.1815 0.158 0.1298 0.1163 25.05%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.29 0.30 0.35 0.37 0.37 0.39 0.38 -
P/RPS 0.45 0.63 1.12 2.43 0.56 0.77 1.06 -43.60%
P/EPS -9.83 -12.24 -29.91 -123.33 6.48 17.73 25.33 -
EY -10.17 -8.17 -3.34 -0.81 15.43 5.64 3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.88 1.00 1.03 1.04 1.28 1.28 -20.97%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 27/09/11 29/06/11 28/03/11 10/12/10 30/09/10 25/06/10 23/03/10 -
Price 0.21 0.29 0.32 0.37 0.35 0.35 0.39 -
P/RPS 0.32 0.61 1.02 2.43 0.53 0.69 1.09 -55.92%
P/EPS -7.12 -11.84 -27.35 -123.33 6.13 15.91 26.00 -
EY -14.05 -8.45 -3.66 -0.81 16.31 6.29 3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.85 0.91 1.03 0.99 1.15 1.31 -37.40%

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