[M&G] QoQ Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 515.17%
YoY- 228.9%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 306,538 290,871 197,049 97,953 341,063 254,244 162,747 52.57%
PBT 42,928 23,199 18,605 10,679 17,343 12,419 6,036 270.26%
Tax -7,682 -5,718 -4,016 -2,425 -7,953 -3,041 -2,769 97.56%
NP 35,246 17,481 14,589 8,254 9,390 9,378 3,267 388.95%
-
NP to SH -15,239 5,522 4,789 2,819 -679 1,847 -446 955.23%
-
Tax Rate 17.90% 24.65% 21.59% 22.71% 45.86% 24.49% 45.87% -
Total Cost 271,292 273,390 182,460 89,699 331,673 244,866 159,480 42.54%
-
Net Worth 14,976,369 20,435,316 20,657,446 202,244 121,126 197,821 185,090 1775.76%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 14,976,369 20,435,316 20,657,446 202,244 121,126 197,821 185,090 1775.76%
NOSH 397,567 391,631 383,120 380,945 377,222 384,791 371,666 4.59%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 11.50% 6.01% 7.40% 8.43% 2.75% 3.69% 2.01% -
ROE -0.10% 0.03% 0.02% 1.39% -0.56% 0.93% -0.24% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 77.10 74.27 51.43 25.71 90.41 66.07 43.79 45.85%
EPS -3.82 1.41 1.25 0.74 -0.18 0.48 -0.12 906.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 37.67 52.18 53.919 0.5309 0.3211 0.5141 0.498 1693.31%
Adjusted Per Share Value based on latest NOSH - 380,945
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 13.73 13.02 8.82 4.39 15.27 11.38 7.29 52.56%
EPS -0.68 0.25 0.21 0.13 -0.03 0.08 -0.02 951.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7058 9.1501 9.2496 0.0906 0.0542 0.0886 0.0829 1775.39%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.375 0.36 0.37 0.35 0.38 0.40 0.38 -
P/RPS 0.49 0.48 0.72 1.36 0.42 0.61 0.87 -31.82%
P/EPS -9.78 25.53 29.60 47.30 -211.11 83.33 -316.67 -90.17%
EY -10.22 3.92 3.38 2.11 -0.47 1.20 -0.32 908.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.66 1.18 0.78 0.76 -94.44%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 20/09/13 26/06/13 27/03/13 17/12/12 28/09/12 27/06/12 30/03/12 -
Price 0.41 0.40 0.38 0.34 0.37 0.38 0.41 -
P/RPS 0.53 0.54 0.74 1.32 0.41 0.58 0.94 -31.77%
P/EPS -10.70 28.37 30.40 45.95 -205.56 79.17 -341.67 -90.08%
EY -9.35 3.53 3.29 2.18 -0.49 1.26 -0.29 915.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.64 1.15 0.74 0.82 -94.71%

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