[M&G] QoQ TTM Result on 31-Jan-2009 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 10.62%
YoY- 361.94%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 CAGR
Revenue 161,461 144,288 108,274 85,026 57,123 33,126 31,636 179.41%
PBT 25,881 22,126 3,128 226,983 203,249 177,458 162,243 -68.56%
Tax -7,243 -6,029 -3,743 -2,646 -1,323 -13 -11 5881.23%
NP 18,638 16,097 -615 224,337 201,926 177,445 162,232 -74.43%
-
NP to SH 12,335 11,010 -3,818 222,125 200,807 177,445 162,232 -80.29%
-
Tax Rate 27.99% 27.25% 119.66% 1.17% 0.65% 0.01% 0.01% -
Total Cost 142,823 128,191 108,889 -139,311 -144,803 -144,319 -130,596 -
-
Net Worth 62,557 102,584 109,909 118,683 0 140,861 149,398 -42.23%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 CAGR
Net Worth 62,557 102,584 109,909 118,683 0 140,861 149,398 -42.23%
NOSH 218,198 179,973 180,179 179,823 179,960 180,106 179,997 12.89%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 CAGR
NP Margin 11.54% 11.16% -0.57% 263.85% 353.49% 535.67% 512.81% -
ROE 19.72% 10.73% -3.47% 187.16% 0.00% 125.97% 108.59% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 CAGR
RPS 74.00 80.17 60.09 47.28 31.74 18.39 17.58 147.45%
EPS 5.65 6.12 -2.12 123.52 111.58 98.52 90.13 -82.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2867 0.57 0.61 0.66 0.00 0.7821 0.83 -48.83%
Adjusted Per Share Value based on latest NOSH - 179,823
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 CAGR
RPS 21.36 19.09 14.32 11.25 7.56 4.38 4.19 179.21%
EPS 1.63 1.46 -0.51 29.39 26.57 23.48 21.46 -80.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0828 0.1357 0.1454 0.157 0.00 0.1864 0.1976 -42.20%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 30/06/08 31/03/08 -
Price 0.47 0.21 0.24 0.20 0.20 0.24 0.22 -
P/RPS 0.64 0.26 0.40 0.42 0.63 1.30 1.25 -34.42%
P/EPS 8.31 3.43 -11.33 0.16 0.18 0.24 0.24 834.17%
EY 12.03 29.13 -8.83 617.62 557.92 410.51 409.68 -89.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.37 0.39 0.30 0.00 0.31 0.27 211.81%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 30/06/08 31/03/08 CAGR
Date 08/12/09 14/09/09 24/06/09 25/03/09 21/11/08 28/08/08 26/05/08 -
Price 0.36 0.19 0.28 0.22 0.21 0.26 0.22 -
P/RPS 0.49 0.24 0.47 0.47 0.66 1.41 1.25 -44.58%
P/EPS 6.37 3.11 -13.21 0.18 0.19 0.26 0.24 690.02%
EY 15.70 32.20 -7.57 561.47 531.35 378.93 409.68 -87.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.33 0.46 0.33 0.00 0.33 0.27 164.08%

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