[M&G] YoY Annualized Quarter Result on 31-Jul-2010 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 103.38%
YoY- -7.55%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Revenue 306,538 341,063 247,726 223,939 206,676 33,126 28,952 47.32%
PBT 42,928 17,343 -5,725 43,718 42,013 178,093 -82,870 -
Tax -7,682 -7,953 -6,176 -12,861 -11,379 -13 -13 185.14%
NP 35,246 9,390 -11,901 30,857 30,634 178,080 -82,883 -
-
NP to SH -15,239 -679 -11,236 19,253 20,826 178,080 -82,883 -24.27%
-
Tax Rate 17.90% 45.86% - 29.42% 27.08% 0.01% - -
Total Cost 271,292 331,673 259,627 193,082 176,042 -144,954 111,835 15.66%
-
Net Worth 14,976,369 121,126 122,796 119,395 1,807,685 140,683 -37,796 -
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Net Worth 14,976,369 121,126 122,796 119,395 1,807,685 140,683 -37,796 -
NOSH 397,567 377,222 380,881 337,180 179,973 179,878 179,984 13.89%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
NP Margin 11.50% 2.75% -4.80% 13.78% 14.82% 537.58% -286.28% -
ROE -0.10% -0.56% -9.15% 16.13% 1.15% 126.58% 0.00% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
RPS 77.10 90.41 65.04 66.42 114.84 18.42 16.09 29.33%
EPS -3.82 -0.18 -2.95 5.96 11.57 99.00 -46.05 -33.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 37.67 0.3211 0.3224 0.3541 10.0442 0.7821 -0.21 -
Adjusted Per Share Value based on latest NOSH - 382,549
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
RPS 39.26 43.68 31.72 28.68 26.47 4.24 3.71 47.30%
EPS -1.95 -0.09 -1.44 2.47 2.67 22.81 -10.61 -24.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 19.1789 0.1551 0.1573 0.1529 2.3149 0.1802 -0.0484 -
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 30/06/08 29/06/07 -
Price 0.375 0.38 0.29 0.37 0.21 0.24 0.14 -
P/RPS 0.49 0.42 0.45 0.56 0.18 1.30 0.87 -8.99%
P/EPS -9.78 -211.11 -9.83 6.48 1.81 0.24 -0.30 77.19%
EY -10.22 -0.47 -10.17 15.43 55.10 412.50 -328.93 -43.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.18 0.90 1.04 0.02 0.31 0.00 -
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Date 20/09/13 28/09/12 27/09/11 30/09/10 14/09/09 28/08/08 27/08/07 -
Price 0.41 0.37 0.21 0.35 0.19 0.26 0.17 -
P/RPS 0.53 0.41 0.32 0.53 0.17 1.41 1.06 -10.75%
P/EPS -10.70 -205.56 -7.12 6.13 1.64 0.26 -0.37 73.74%
EY -9.35 -0.49 -14.05 16.31 60.90 380.77 -270.88 -42.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.15 0.65 0.99 0.02 0.33 0.00 -

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