[M&G] YoY Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 89.8%
YoY- 89.96%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 422,184 358,804 394,098 325,494 237,614 212,834 135,506 20.84%
PBT -362 -7,172 37,210 12,072 -868 36,034 18,410 -
Tax -5,082 -3,742 -8,032 -5,538 -8,014 -13,560 -5,280 -0.63%
NP -5,444 -10,914 29,178 6,534 -8,882 22,474 13,130 -
-
NP to SH -15,986 -27,122 9,578 -892 -8,882 8,892 8,708 -
-
Tax Rate - - 21.59% 45.87% - 37.63% 28.68% -
Total Cost 427,628 369,718 364,920 318,960 246,496 190,360 122,376 23.17%
-
Net Worth 160,043 0 20,657,446 185,090 133,154 87,941 118,683 5.10%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 160,043 0 20,657,446 185,090 133,154 87,941 118,683 5.10%
NOSH 610,152 442,987 383,120 371,666 379,572 296,400 179,823 22.57%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin -1.29% -3.04% 7.40% 2.01% -3.74% 10.56% 9.69% -
ROE -9.99% 0.00% 0.05% -0.48% -6.67% 10.11% 7.34% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 69.19 81.00 102.87 87.58 62.60 71.81 75.36 -1.41%
EPS -2.62 -6.12 2.50 -0.24 -2.34 3.00 4.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2623 0.00 53.919 0.498 0.3508 0.2967 0.66 -14.24%
Adjusted Per Share Value based on latest NOSH - 378,478
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 54.07 45.95 50.47 41.68 30.43 27.26 17.35 20.84%
EPS -2.05 -3.47 1.23 -0.11 -1.14 1.14 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.205 0.00 26.4541 0.237 0.1705 0.1126 0.152 5.10%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.525 0.72 0.37 0.38 0.35 0.38 0.20 -
P/RPS 0.76 0.89 0.36 0.43 0.56 0.53 0.27 18.81%
P/EPS -20.04 -11.76 14.80 -158.33 -14.96 12.67 4.13 -
EY -4.99 -8.50 6.76 -0.63 -6.69 7.89 24.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 0.01 0.76 1.00 1.28 0.30 37.16%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 25/03/14 27/03/13 30/03/12 28/03/11 23/03/10 25/03/09 -
Price 0.495 0.655 0.38 0.41 0.32 0.39 0.22 -
P/RPS 0.72 0.81 0.37 0.47 0.51 0.54 0.29 16.35%
P/EPS -18.89 -10.70 15.20 -170.83 -13.68 13.00 4.54 -
EY -5.29 -9.35 6.58 -0.59 -7.31 7.69 22.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.00 0.01 0.82 0.91 1.31 0.33 33.74%

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