[M&G] QoQ Quarter Result on 31-Oct-2009 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
08-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -25.06%
YoY- 60.56%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 59,613 57,908 57,604 48,813 45,007 31,528 36,113 39.80%
PBT 14,495 11,238 9,611 8,375 8,860 4,062 4,584 115.88%
Tax -2,066 -4,083 -4,185 -2,527 -2,288 -1,101 -1,327 34.43%
NP 12,429 7,155 5,426 5,848 6,572 2,961 3,257 144.79%
-
NP to SH 11,553 3,218 970 3,513 4,688 1,970 2,164 206.40%
-
Tax Rate 14.25% 36.33% 43.54% 30.17% 25.82% 27.10% 28.95% -
Total Cost 47,184 50,753 52,178 42,965 38,435 28,567 32,856 27.37%
-
Net Worth 144,565 113,715 110,691 62,557 102,584 109,909 118,683 14.09%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 144,565 113,715 110,691 62,557 102,584 109,909 118,683 14.09%
NOSH 382,549 374,186 373,076 218,198 179,973 180,179 179,823 65.63%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 20.85% 12.36% 9.42% 11.98% 14.60% 9.39% 9.02% -
ROE 7.99% 2.83% 0.88% 5.62% 4.57% 1.79% 1.82% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 15.58 15.48 15.44 22.37 25.01 17.50 20.08 -15.60%
EPS 3.02 0.86 0.26 1.61 2.60 1.09 1.20 85.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3779 0.3039 0.2967 0.2867 0.57 0.61 0.66 -31.11%
Adjusted Per Share Value based on latest NOSH - 218,198
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 2.67 2.59 2.58 2.19 2.02 1.41 1.62 39.65%
EPS 0.52 0.14 0.04 0.16 0.21 0.09 0.10 201.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0647 0.0509 0.0496 0.028 0.0459 0.0492 0.0531 14.12%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.37 0.39 0.38 0.47 0.21 0.24 0.20 -
P/RPS 2.37 2.52 2.46 2.10 0.84 1.37 1.00 78.04%
P/EPS 12.25 45.35 146.15 29.19 8.06 21.95 16.62 -18.44%
EY 8.16 2.21 0.68 3.43 12.40 4.56 6.02 22.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.28 1.28 1.64 0.37 0.39 0.30 120.63%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 25/06/10 23/03/10 08/12/09 14/09/09 24/06/09 25/03/09 -
Price 0.35 0.35 0.39 0.36 0.19 0.28 0.22 -
P/RPS 2.25 2.26 2.53 1.61 0.76 1.60 1.10 61.34%
P/EPS 11.59 40.70 150.00 22.36 7.29 25.61 18.28 -26.25%
EY 8.63 2.46 0.67 4.47 13.71 3.90 5.47 35.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.15 1.31 1.26 0.33 0.46 0.33 99.89%

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