[M&G] YoY Annualized Quarter Result on 31-Jan-2014 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
25-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -7.58%
YoY- -383.17%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 176,240 0 422,184 358,804 394,098 325,494 237,614 -5.36%
PBT -55,856 0 -362 -7,172 37,210 12,072 -868 115.72%
Tax -7,580 0 -5,082 -3,742 -8,032 -5,538 -8,014 -1.02%
NP -63,436 0 -5,444 -10,914 29,178 6,534 -8,882 43.75%
-
NP to SH -49,252 0 -15,986 -27,122 9,578 -892 -8,882 37.19%
-
Tax Rate - - - - 21.59% 45.87% - -
Total Cost 239,676 0 427,628 369,718 364,920 318,960 246,496 -0.51%
-
Net Worth 162,208 0 160,043 0 20,657,446 185,090 133,154 3.71%
Dividend
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 162,208 0 160,043 0 20,657,446 185,090 133,154 3.71%
NOSH 701,595 642,431 610,152 442,987 383,120 371,666 379,572 12.00%
Ratio Analysis
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin -35.99% 0.00% -1.29% -3.04% 7.40% 2.01% -3.74% -
ROE -30.36% 0.00% -9.99% 0.00% 0.05% -0.48% -6.67% -
Per Share
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 25.12 0.00 69.19 81.00 102.87 87.58 62.60 -15.51%
EPS -7.02 0.00 -2.62 -6.12 2.50 -0.24 -2.34 22.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.00 0.2623 0.00 53.919 0.498 0.3508 -7.40%
Adjusted Per Share Value based on latest NOSH - 472,307
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 22.57 0.00 54.07 45.95 50.47 41.68 30.43 -5.36%
EPS -6.31 0.00 -2.05 -3.47 1.23 -0.11 -1.14 37.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2077 0.00 0.205 0.00 26.4541 0.237 0.1705 3.71%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/06/16 30/06/15 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.375 0.485 0.525 0.72 0.37 0.38 0.35 -
P/RPS 1.49 0.00 0.76 0.89 0.36 0.43 0.56 19.80%
P/EPS -5.34 0.00 -20.04 -11.76 14.80 -158.33 -14.96 -17.31%
EY -18.72 0.00 -4.99 -8.50 6.76 -0.63 -6.69 20.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.00 2.00 0.00 0.01 0.76 1.00 9.31%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/08/16 - 27/03/15 25/03/14 27/03/13 30/03/12 28/03/11 -
Price 0.39 0.00 0.495 0.655 0.38 0.41 0.32 -
P/RPS 1.55 0.00 0.72 0.81 0.37 0.47 0.51 22.78%
P/EPS -5.56 0.00 -18.89 -10.70 15.20 -170.83 -13.68 -15.31%
EY -18.00 0.00 -5.29 -9.35 6.58 -0.59 -7.31 18.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.00 1.89 0.00 0.01 0.82 0.91 12.10%

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