[M&G] YoY Annualized Quarter Result on 31-Jan-2010 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- -36.72%
YoY- 2.11%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Revenue 394,098 325,494 237,614 212,834 135,506 31,706 29,002 53.48%
PBT 37,210 12,072 -868 36,034 18,410 -80,642 -76,808 -
Tax -8,032 -5,538 -8,014 -13,560 -5,280 -14 -16 177.61%
NP 29,178 6,534 -8,882 22,474 13,130 -80,656 -76,824 -
-
NP to SH 9,578 -892 -8,882 8,892 8,708 -80,656 -76,824 -
-
Tax Rate 21.59% 45.87% - 37.63% 28.68% - - -
Total Cost 364,920 318,960 246,496 190,360 122,376 112,362 105,826 22.53%
-
Net Worth 20,657,446 185,090 133,154 87,941 118,683 -77,415 7,199 269.61%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Net Worth 20,657,446 185,090 133,154 87,941 118,683 -77,415 7,199 269.61%
NOSH 383,120 371,666 379,572 296,400 179,823 180,035 179,999 13.20%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
NP Margin 7.40% 2.01% -3.74% 10.56% 9.69% -254.39% -264.89% -
ROE 0.05% -0.48% -6.67% 10.11% 7.34% 0.00% -1,067.00% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
RPS 102.87 87.58 62.60 71.81 75.36 17.61 16.11 35.58%
EPS 2.50 -0.24 -2.34 3.00 4.84 -44.80 -42.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 53.919 0.498 0.3508 0.2967 0.66 -0.43 0.04 226.49%
Adjusted Per Share Value based on latest NOSH - 373,076
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
RPS 52.14 43.06 31.44 28.16 17.93 4.19 3.84 53.46%
EPS 1.27 -0.12 -1.18 1.18 1.15 -10.67 -10.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 27.3291 0.2449 0.1762 0.1163 0.157 -0.1024 0.0095 269.76%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/12/07 29/12/06 -
Price 0.37 0.38 0.35 0.38 0.20 0.35 0.15 -
P/RPS 0.36 0.43 0.56 0.53 0.27 1.99 0.93 -14.42%
P/EPS 14.80 -158.33 -14.96 12.67 4.13 -0.78 -0.35 -
EY 6.76 -0.63 -6.69 7.89 24.21 -128.00 -284.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.76 1.00 1.28 0.30 0.00 3.75 -62.21%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Date 27/03/13 30/03/12 28/03/11 23/03/10 25/03/09 25/02/08 16/02/07 -
Price 0.38 0.41 0.32 0.39 0.22 0.25 0.16 -
P/RPS 0.37 0.47 0.51 0.54 0.29 1.42 0.99 -14.92%
P/EPS 15.20 -170.83 -13.68 13.00 4.54 -0.56 -0.37 -
EY 6.58 -0.59 -7.31 7.69 22.01 -179.20 -266.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.82 0.91 1.31 0.33 0.00 4.00 -62.60%

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