[M&G] YoY Annualized Quarter Result on 31-Jan-2015 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ--%
YoY- 41.06%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 137,032 176,240 0 422,184 358,804 394,098 325,494 -14.76%
PBT -224,776 -55,856 0 -362 -7,172 37,210 12,072 -
Tax 808,680 -7,580 0 -5,082 -3,742 -8,032 -5,538 -
NP 583,904 -63,436 0 -5,444 -10,914 29,178 6,534 129.20%
-
NP to SH 642,502 -49,252 0 -15,986 -27,122 9,578 -892 -
-
Tax Rate - - - - - 21.59% 45.87% -
Total Cost -446,872 239,676 0 427,628 369,718 364,920 318,960 -
-
Net Worth 434,976 162,208 0 160,043 0 20,657,446 185,090 17.08%
Dividend
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 2,104 - - - - - - -
Div Payout % 0.33% - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 434,976 162,208 0 160,043 0 20,657,446 185,090 17.08%
NOSH 701,574 701,595 642,431 610,152 442,987 383,120 371,666 12.44%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 426.11% -35.99% 0.00% -1.29% -3.04% 7.40% 2.01% -
ROE 147.71% -30.36% 0.00% -9.99% 0.00% 0.05% -0.48% -
Per Share
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 19.53 25.12 0.00 69.19 81.00 102.87 87.58 -24.19%
EPS 91.58 -7.02 0.00 -2.62 -6.12 2.50 -0.24 -
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.2312 0.00 0.2623 0.00 53.919 0.498 4.12%
Adjusted Per Share Value based on latest NOSH - 682,898
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 17.55 22.57 0.00 54.07 45.95 50.47 41.68 -14.75%
EPS 82.28 -6.31 0.00 -2.05 -3.47 1.23 -0.11 -
DPS 0.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.557 0.2077 0.00 0.205 0.00 26.4541 0.237 17.08%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.47 0.375 0.485 0.525 0.72 0.37 0.38 -
P/RPS 2.41 1.49 0.00 0.76 0.89 0.36 0.43 37.46%
P/EPS 0.51 -5.34 0.00 -20.04 -11.76 14.80 -158.33 -
EY 194.85 -18.72 0.00 -4.99 -8.50 6.76 -0.63 -
DY 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.62 0.00 2.00 0.00 0.01 0.76 0.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 29/08/17 30/08/16 - 27/03/15 25/03/14 27/03/13 30/03/12 -
Price 0.27 0.39 0.00 0.495 0.655 0.38 0.41 -
P/RPS 1.38 1.55 0.00 0.72 0.81 0.37 0.47 22.00%
P/EPS 0.29 -5.56 0.00 -18.89 -10.70 15.20 -170.83 -
EY 339.19 -18.00 0.00 -5.29 -9.35 6.58 -0.59 -
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.69 0.00 1.89 0.00 0.01 0.82 -10.85%

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