[M&G] QoQ Quarter Result on 31-Jan-2010 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- -72.39%
YoY- -55.18%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 58,173 59,613 57,908 57,604 48,813 45,007 31,528 50.26%
PBT 1,545 14,495 11,238 9,611 8,375 8,860 4,062 -47.41%
Tax -2,795 -2,066 -4,083 -4,185 -2,527 -2,288 -1,101 85.77%
NP -1,250 12,429 7,155 5,426 5,848 6,572 2,961 -
-
NP to SH -1,147 11,553 3,218 970 3,513 4,688 1,970 -
-
Tax Rate 180.91% 14.25% 36.33% 43.54% 30.17% 25.82% 27.10% -
Total Cost 59,423 47,184 50,753 52,178 42,965 38,435 28,567 62.73%
-
Net Worth 137,181 144,565 113,715 110,691 62,557 102,584 109,909 15.87%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 137,181 144,565 113,715 110,691 62,557 102,584 109,909 15.87%
NOSH 382,333 382,549 374,186 373,076 218,198 179,973 180,179 64.90%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin -2.15% 20.85% 12.36% 9.42% 11.98% 14.60% 9.39% -
ROE -0.84% 7.99% 2.83% 0.88% 5.62% 4.57% 1.79% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 15.22 15.58 15.48 15.44 22.37 25.01 17.50 -8.86%
EPS -0.30 3.02 0.86 0.26 1.61 2.60 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3588 0.3779 0.3039 0.2967 0.2867 0.57 0.61 -29.73%
Adjusted Per Share Value based on latest NOSH - 373,076
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 2.60 2.67 2.59 2.58 2.19 2.02 1.41 50.20%
EPS -0.05 0.52 0.14 0.04 0.16 0.21 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0614 0.0647 0.0509 0.0496 0.028 0.0459 0.0492 15.86%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.37 0.37 0.39 0.38 0.47 0.21 0.24 -
P/RPS 2.43 2.37 2.52 2.46 2.10 0.84 1.37 46.37%
P/EPS -123.33 12.25 45.35 146.15 29.19 8.06 21.95 -
EY -0.81 8.16 2.21 0.68 3.43 12.40 4.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.98 1.28 1.28 1.64 0.37 0.39 90.72%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 10/12/10 30/09/10 25/06/10 23/03/10 08/12/09 14/09/09 24/06/09 -
Price 0.37 0.35 0.35 0.39 0.36 0.19 0.28 -
P/RPS 2.43 2.25 2.26 2.53 1.61 0.76 1.60 32.02%
P/EPS -123.33 11.59 40.70 150.00 22.36 7.29 25.61 -
EY -0.81 8.63 2.46 0.67 4.47 13.71 3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.93 1.15 1.31 1.26 0.33 0.46 70.90%

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