[M&G] YoY Annualized Quarter 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- -0.5%
YoY- 110.8%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Revenue 325,494 237,614 212,834 135,506 31,706 29,002 23,927 53.53%
PBT 12,072 -868 36,034 18,410 -80,642 -76,808 -75,182 -
Tax -5,538 -8,014 -13,560 -5,280 -14 -16 -16 161.28%
NP 6,534 -8,882 22,474 13,130 -80,656 -76,824 -75,198 -
-
NP to SH -892 -8,882 8,892 8,708 -80,656 -76,824 -75,198 -51.73%
-
Tax Rate 45.87% - 37.63% 28.68% - - - -
Total Cost 318,960 246,496 190,360 122,376 112,362 105,826 99,125 21.16%
-
Net Worth 185,090 133,154 87,941 118,683 -77,415 7,199 84,593 13.72%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 185,090 133,154 87,941 118,683 -77,415 7,199 84,593 13.72%
NOSH 371,666 379,572 296,400 179,823 180,035 179,999 179,985 12.64%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.01% -3.74% 10.56% 9.69% -254.39% -264.89% -314.28% -
ROE -0.48% -6.67% 10.11% 7.34% 0.00% -1,067.00% -88.89% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
RPS 87.58 62.60 71.81 75.36 17.61 16.11 13.29 36.30%
EPS -0.24 -2.34 3.00 4.84 -44.80 -42.68 -41.78 -57.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.3508 0.2967 0.66 -0.43 0.04 0.47 0.95%
Adjusted Per Share Value based on latest NOSH - 179,823
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
RPS 14.57 10.64 9.53 6.07 1.42 1.30 1.07 53.56%
EPS -0.04 -0.40 0.40 0.39 -3.61 -3.44 -3.37 -51.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0829 0.0596 0.0394 0.0531 -0.0347 0.0032 0.0379 13.71%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/12/07 29/12/06 30/12/05 -
Price 0.38 0.35 0.38 0.20 0.35 0.15 0.17 -
P/RPS 0.43 0.56 0.53 0.27 1.99 0.93 1.28 -16.40%
P/EPS -158.33 -14.96 12.67 4.13 -0.78 -0.35 -0.41 166.02%
EY -0.63 -6.69 7.89 24.21 -128.00 -284.53 -245.76 -62.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.00 1.28 0.30 0.00 3.75 0.36 13.05%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 CAGR
Date 30/03/12 28/03/11 23/03/10 25/03/09 25/02/08 16/02/07 23/02/06 -
Price 0.41 0.32 0.39 0.22 0.25 0.16 0.17 -
P/RPS 0.47 0.51 0.54 0.29 1.42 0.99 1.28 -15.17%
P/EPS -170.83 -13.68 13.00 4.54 -0.56 -0.37 -0.41 169.36%
EY -0.59 -7.31 7.69 22.01 -179.20 -266.75 -245.76 -62.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 1.31 0.33 0.00 4.00 0.36 14.47%

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