[M&G] QoQ 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- 31.71%
YoY- 145.75%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 99,096 97,953 86,820 91,497 98,094 64,652 65,814 31.20%
PBT 7,926 10,679 4,925 6,382 7,143 -1,107 169 1185.42%
Tax -1,591 -2,425 -4,911 -272 -1,788 -981 -1,510 3.52%
NP 6,335 8,254 14 6,110 5,355 -2,088 -1,341 -
-
NP to SH 1,970 2,819 -2,525 2,293 1,741 -2,187 -1,912 -
-
Tax Rate 20.07% 22.71% 99.72% 4.26% 25.03% - 893.49% -
Total Cost 92,761 89,699 86,806 85,387 92,739 66,740 67,155 23.90%
-
Net Worth 20,827,535 202,244 124,735 196,471 188,482 182,672 123,285 2908.85%
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 20,827,535 202,244 124,735 196,471 188,482 182,672 123,285 2908.85%
NOSH 386,274 380,945 388,461 382,166 378,478 383,684 382,400 0.67%
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 6.39% 8.43% 0.02% 6.68% 5.46% -3.23% -2.04% -
ROE 0.01% 1.39% -2.02% 1.17% 0.92% -1.20% -1.55% -
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 25.65 25.71 22.35 23.94 25.92 16.85 17.21 30.32%
EPS 0.51 0.74 -0.65 0.60 0.46 -0.57 -0.50 -
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 12.69 12.54 11.12 11.72 12.56 8.28 8.43 31.18%
EPS 0.25 0.36 -0.32 0.29 0.22 -0.28 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 26.6719 0.259 0.1597 0.2516 0.2414 0.2339 0.1579 2908.59%
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 1.44 1.36 1.70 1.67 1.47 1.60 1.68 -9.72%
P/EPS 72.55 47.30 -58.46 66.67 82.61 -47.37 -58.00 -
EY 1.38 2.11 -1.71 1.50 1.21 -2.11 -1.72 -
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 1.48 1.32 1.66 1.59 1.58 1.48 1.22 13.67%
P/EPS 74.51 45.95 -56.92 63.33 89.13 -43.86 -42.00 -
EY 1.34 2.18 -1.76 1.58 1.12 -2.28 -2.38 -
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