[M&G] QoQ Quarter Result on 30-Apr-2011 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- -57.07%
YoY- -255.75%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 98,094 64,652 65,814 63,105 60,635 58,173 59,613 39.25%
PBT 7,143 -1,107 169 -5,461 -1,979 1,545 14,495 -37.53%
Tax -1,788 -981 -1,510 -659 -1,212 -2,795 -2,066 -9.16%
NP 5,355 -2,088 -1,341 -6,120 -3,191 -1,250 12,429 -42.86%
-
NP to SH 1,741 -2,187 -1,912 -5,012 -3,191 -1,147 11,553 -71.58%
-
Tax Rate 25.03% - 893.49% - - 180.91% 14.25% -
Total Cost 92,739 66,740 67,155 69,225 63,826 59,423 47,184 56.71%
-
Net Worth 188,482 182,672 123,285 129,967 133,262 137,181 144,565 19.28%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 188,482 182,672 123,285 129,967 133,262 137,181 144,565 19.28%
NOSH 378,478 383,684 382,400 382,595 379,880 382,333 382,549 -0.70%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 5.46% -3.23% -2.04% -9.70% -5.26% -2.15% 20.85% -
ROE 0.92% -1.20% -1.55% -3.86% -2.39% -0.84% 7.99% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 25.92 16.85 17.21 16.49 15.96 15.22 15.58 40.27%
EPS 0.46 -0.57 -0.50 -1.31 -0.84 -0.30 3.02 -71.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.4761 0.3224 0.3397 0.3508 0.3588 0.3779 20.13%
Adjusted Per Share Value based on latest NOSH - 382,595
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 12.98 8.55 8.71 8.35 8.02 7.70 7.89 39.23%
EPS 0.23 -0.29 -0.25 -0.66 -0.42 -0.15 1.53 -71.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2494 0.2417 0.1631 0.1719 0.1763 0.1815 0.1913 19.28%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.38 0.27 0.29 0.30 0.35 0.37 0.37 -
P/RPS 1.47 1.60 1.68 1.82 2.19 2.43 2.37 -27.20%
P/EPS 82.61 -47.37 -58.00 -22.90 -41.67 -123.33 12.25 255.70%
EY 1.21 -2.11 -1.72 -4.37 -2.40 -0.81 8.16 -71.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.57 0.90 0.88 1.00 1.03 0.98 -15.55%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 16/12/11 27/09/11 29/06/11 28/03/11 10/12/10 30/09/10 -
Price 0.41 0.25 0.21 0.29 0.32 0.37 0.35 -
P/RPS 1.58 1.48 1.22 1.76 2.00 2.43 2.25 -20.94%
P/EPS 89.13 -43.86 -42.00 -22.14 -38.10 -123.33 11.59 288.16%
EY 1.12 -2.28 -2.38 -4.52 -2.63 -0.81 8.63 -74.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.53 0.65 0.85 0.91 1.03 0.93 -8.02%

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