[M&G] QoQ TTM Result on 31-Jul-2012 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -943.08%
YoY- 93.97%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 377,692 375,366 374,364 341,063 320,057 291,665 254,206 30.23%
PBT 28,124 29,912 29,129 17,343 12,587 744 -8,378 -
Tax -10,629 -9,199 -9,396 -7,952 -4,551 -4,938 -4,362 81.17%
NP 17,495 20,713 19,733 9,391 8,036 -4,194 -12,740 -
-
NP to SH 2,997 4,557 4,328 -678 -65 -7,370 -12,276 -
-
Tax Rate 37.79% 30.75% 32.26% 45.85% 36.16% 663.71% - -
Total Cost 360,197 354,653 354,631 331,672 312,021 295,859 266,946 22.13%
-
Net Worth 21,248,854 20,827,535 202,244 124,735 196,471 188,482 182,672 2289.83%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 21,248,854 20,827,535 202,244 124,735 196,471 188,482 182,672 2289.83%
NOSH 407,222 386,274 380,945 388,461 382,166 378,478 383,684 4.05%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.63% 5.52% 5.27% 2.75% 2.51% -1.44% -5.01% -
ROE 0.01% 0.02% 2.14% -0.54% -0.03% -3.91% -6.72% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 92.75 97.18 98.27 87.80 83.75 77.06 66.25 25.17%
EPS 0.74 1.18 1.14 -0.17 -0.02 -1.95 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 52.18 53.919 0.5309 0.3211 0.5141 0.498 0.4761 2196.74%
Adjusted Per Share Value based on latest NOSH - 388,461
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 16.91 16.81 16.76 15.27 14.33 13.06 11.38 30.24%
EPS 0.13 0.20 0.19 -0.03 0.00 -0.33 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.5144 9.3258 0.0906 0.0559 0.088 0.0844 0.0818 2289.70%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.36 0.37 0.35 0.38 0.40 0.38 0.27 -
P/RPS 0.39 0.38 0.36 0.43 0.48 0.49 0.41 -3.28%
P/EPS 48.92 31.36 30.81 -217.72 -2,351.80 -19.51 -8.44 -
EY 2.04 3.19 3.25 -0.46 -0.04 -5.12 -11.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.66 1.18 0.78 0.76 0.57 -93.26%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 26/06/13 27/03/13 17/12/12 28/09/12 27/06/12 30/03/12 16/12/11 -
Price 0.40 0.38 0.34 0.37 0.38 0.41 0.25 -
P/RPS 0.43 0.39 0.35 0.42 0.45 0.53 0.38 8.59%
P/EPS 54.35 32.21 29.93 -211.99 -2,234.21 -21.06 -7.81 -
EY 1.84 3.10 3.34 -0.47 -0.04 -4.75 -12.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.64 1.15 0.74 0.82 0.53 -92.92%

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