[M&G] QoQ Quarter Result on 31-Jul-2014 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- -547.96%
YoY- 8.06%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 103,548 0 107,545 74,387 87,700 84,954 94,448 7.62%
PBT -1,318 0 1,138 12,374 894 -3,030 -557 98.95%
Tax -1,045 0 -1,496 2,208 -1,085 -579 -1,292 -15.58%
NP -2,363 0 -358 14,582 -191 -3,609 -1,849 21.64%
-
NP to SH -4,712 0 -3,281 -19,089 -2,946 -7,259 -6,303 -20.73%
-
Tax Rate - - 131.46% -17.84% 121.36% - - -
Total Cost 105,911 0 107,903 59,805 87,891 88,563 96,297 7.89%
-
Net Worth 179,124 0 144,686 17,609,061 14,567,232 0 0 -
Dividend
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 179,124 0 144,686 17,609,061 14,567,232 0 0 -
NOSH 682,898 537,868 537,868 491,984 469,910 472,307 419,807 47.49%
Ratio Analysis
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -2.28% 0.00% -0.33% 19.60% -0.22% -4.25% -1.96% -
ROE -2.63% 0.00% -2.27% -0.11% -0.02% 0.00% 0.00% -
Per Share
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 15.16 0.00 19.99 15.12 18.66 17.99 22.50 -27.04%
EPS -0.69 0.00 -0.61 -3.88 -0.63 -1.55 -1.51 -46.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2623 0.00 0.269 35.7919 31.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 491,984
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 4.64 0.00 4.82 3.33 3.93 3.80 4.23 7.66%
EPS -0.21 0.00 -0.15 -0.85 -0.13 -0.33 -0.28 -20.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0802 0.00 0.0648 7.8847 6.5226 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/01/15 31/12/14 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.525 0.55 0.85 1.20 0.68 0.72 0.38 -
P/RPS 3.46 0.00 4.25 7.94 3.64 4.00 1.69 77.23%
P/EPS -76.09 0.00 -139.34 -30.93 -108.47 -46.85 -25.31 140.87%
EY -1.31 0.00 -0.72 -3.23 -0.92 -2.13 -3.95 -58.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 3.16 0.03 0.02 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 27/03/15 - 10/12/14 30/09/14 20/06/14 25/03/14 16/12/13 -
Price 0.495 0.00 0.565 0.86 0.97 0.655 0.42 -
P/RPS 3.26 0.00 2.83 5.69 5.20 3.64 1.87 55.87%
P/EPS -71.74 0.00 -92.62 -22.16 -154.72 -42.62 -27.97 112.18%
EY -1.39 0.00 -1.08 -4.51 -0.65 -2.35 -3.57 -52.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.00 2.10 0.02 0.03 0.00 0.00 -

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