[M&G] YoY Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 2.05%
YoY- -96.45%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 338,992 242,446 219,101 132,374 32,177 28,598 26,304 52.18%
PBT 16,558 -7,858 37,256 18,145 250,128 -76,689 -81,561 -
Tax -4,054 -6,221 -13,957 -4,989 -14 -17 -16 148.23%
NP 12,504 -14,080 23,298 13,156 250,113 -76,706 -81,577 -
-
NP to SH 2,462 -12,432 9,466 8,886 250,113 -76,706 -81,577 -
-
Tax Rate 24.48% - 37.46% 27.50% 0.01% - - -
Total Cost 326,488 256,526 195,802 119,218 -217,936 105,305 107,881 19.94%
-
Net Worth 197,821 129,280 98,076 109,909 149,405 -12,600 64,805 20.11%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 197,821 129,280 98,076 109,909 149,405 -12,600 64,805 20.11%
NOSH 384,791 380,571 322,727 180,179 180,006 180,006 180,015 13.29%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.69% -5.81% 10.63% 9.94% 777.30% -268.22% -310.13% -
ROE 1.24% -9.62% 9.65% 8.09% 167.41% 0.00% -125.88% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 88.10 63.71 67.89 73.47 17.88 15.89 14.61 34.33%
EPS 0.64 -3.27 2.93 4.93 138.95 -42.61 -45.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5141 0.3397 0.3039 0.61 0.83 -0.07 0.36 6.02%
Adjusted Per Share Value based on latest NOSH - 180,179
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 43.41 31.05 28.06 16.95 4.12 3.66 3.37 52.17%
EPS 0.32 -1.59 1.21 1.14 32.03 -9.82 -10.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2533 0.1656 0.1256 0.1408 0.1913 -0.0161 0.083 20.11%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 31/03/08 30/03/07 31/03/06 -
Price 0.40 0.30 0.39 0.24 0.22 0.14 0.15 -
P/RPS 0.45 0.47 0.57 0.33 1.23 0.88 1.03 -12.71%
P/EPS 62.50 -9.18 13.30 4.87 0.16 -0.33 -0.33 -
EY 1.60 -10.89 7.52 20.55 631.58 -304.38 -302.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 1.28 0.39 0.27 0.00 0.42 10.70%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 31/03/06 CAGR
Date 27/06/12 29/06/11 25/06/10 24/06/09 26/05/08 21/05/07 22/05/06 -
Price 0.38 0.29 0.35 0.28 0.22 0.16 0.15 -
P/RPS 0.43 0.46 0.52 0.38 1.23 1.01 1.03 -13.36%
P/EPS 59.38 -8.88 11.93 5.68 0.16 -0.38 -0.33 -
EY 1.68 -11.26 8.38 17.61 631.58 -266.33 -302.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.85 1.15 0.46 0.27 0.00 0.42 9.75%

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