[M&G] QoQ TTM Result on 31-Jan-2013 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 5.29%
YoY- 161.83%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 359,930 363,435 377,692 375,366 374,364 341,063 320,057 8.11%
PBT 20,178 31,414 28,124 29,912 29,129 17,343 12,587 36.85%
Tax -6,548 -7,681 -10,629 -9,199 -9,396 -7,952 -4,551 27.36%
NP 13,630 23,733 17,495 20,713 19,733 9,391 8,036 42.08%
-
NP to SH -24,363 -15,241 2,997 4,557 4,328 -678 -65 5042.68%
-
Tax Rate 32.45% 24.45% 37.79% 30.75% 32.26% 45.85% 36.16% -
Total Cost 346,300 339,702 360,197 354,653 354,631 331,672 312,021 7.17%
-
Net Worth 0 13,064,536 21,248,854 20,827,535 202,244 124,735 196,471 -
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 0 13,064,536 21,248,854 20,827,535 202,244 124,735 196,471 -
NOSH 419,807 411,481 407,222 386,274 380,945 388,461 382,166 6.44%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 3.79% 6.53% 4.63% 5.52% 5.27% 2.75% 2.51% -
ROE 0.00% -0.12% 0.01% 0.02% 2.14% -0.54% -0.03% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 85.74 88.32 92.75 97.18 98.27 87.80 83.75 1.57%
EPS -5.80 -3.70 0.74 1.18 1.14 -0.17 -0.02 4236.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 31.75 52.18 53.919 0.5309 0.3211 0.5141 -
Adjusted Per Share Value based on latest NOSH - 386,274
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 16.12 16.27 16.91 16.81 16.76 15.27 14.33 8.13%
EPS -1.09 -0.68 0.13 0.20 0.19 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 5.8498 9.5144 9.3258 0.0906 0.0559 0.088 -
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.38 0.375 0.36 0.37 0.35 0.38 0.40 -
P/RPS 0.44 0.42 0.39 0.38 0.36 0.43 0.48 -5.62%
P/EPS -6.55 -10.12 48.92 31.36 30.81 -217.72 -2,351.80 -97.99%
EY -15.27 -9.88 2.04 3.19 3.25 -0.46 -0.04 5105.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 0.01 0.01 0.66 1.18 0.78 -
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 16/12/13 20/09/13 26/06/13 27/03/13 17/12/12 28/09/12 27/06/12 -
Price 0.42 0.41 0.40 0.38 0.34 0.37 0.38 -
P/RPS 0.49 0.46 0.43 0.39 0.35 0.42 0.45 5.82%
P/EPS -7.24 -11.07 54.35 32.21 29.93 -211.99 -2,234.21 -97.78%
EY -13.82 -9.03 1.84 3.10 3.34 -0.47 -0.04 4771.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 0.01 0.01 0.64 1.15 0.74 -

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