[M&G] YoY Annualized Quarter Result on 31-Jul-2012 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -127.57%
YoY- 93.96%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 447,026 276,884 306,538 341,063 247,726 223,939 206,676 12.76%
PBT -15,552 41,959 42,928 17,343 -5,725 43,718 42,013 -
Tax -3,165 -747 -7,682 -7,953 -6,176 -12,861 -11,379 -18.06%
NP -18,718 41,212 35,246 9,390 -11,901 30,857 30,634 -
-
NP to SH -20,995 -10,414 -15,239 -679 -11,236 19,253 20,826 -
-
Tax Rate - 1.78% 17.90% 45.86% - 29.42% 27.08% -
Total Cost 465,744 235,672 271,292 331,673 259,627 193,082 176,042 16.35%
-
Net Worth 18,123,179 16,566,082 14,976,369 121,126 122,796 119,395 1,807,685 43.18%
Dividend
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 18,123,179 16,566,082 14,976,369 121,126 122,796 119,395 1,807,685 43.18%
NOSH 674,554 462,844 397,567 377,222 380,881 337,180 179,973 22.84%
Ratio Analysis
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin -4.19% 14.88% 11.50% 2.75% -4.80% 13.78% 14.82% -
ROE -0.12% -0.06% -0.10% -0.56% -9.15% 16.13% 1.15% -
Per Share
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 66.27 59.82 77.10 90.41 65.04 66.42 114.84 -8.20%
EPS -3.11 -2.25 -3.82 -0.18 -2.95 5.96 11.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 26.8669 35.7919 37.67 0.3211 0.3224 0.3541 10.0442 16.55%
Adjusted Per Share Value based on latest NOSH - 388,461
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 57.25 35.46 39.26 43.68 31.72 28.68 26.47 12.76%
EPS -2.69 -1.33 -1.95 -0.09 -1.44 2.47 2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 23.2087 21.2147 19.1789 0.1551 0.1573 0.1529 2.3149 43.18%
Price Multiplier on Financial Quarter End Date
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/12/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.385 1.20 0.375 0.38 0.29 0.37 0.21 -
P/RPS 0.00 2.01 0.49 0.42 0.45 0.56 0.18 -
P/EPS 0.00 -53.33 -9.78 -211.11 -9.83 6.48 1.81 -
EY 0.00 -1.87 -10.22 -0.47 -10.17 15.43 55.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.03 0.01 1.18 0.90 1.04 0.02 -10.23%
Price Multiplier on Announcement Date
31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 26/02/16 30/09/14 20/09/13 28/09/12 27/09/11 30/09/10 14/09/09 -
Price 0.425 0.86 0.41 0.37 0.21 0.35 0.19 -
P/RPS 0.00 1.44 0.53 0.41 0.32 0.53 0.17 -
P/EPS 0.00 -38.22 -10.70 -205.56 -7.12 6.13 1.64 -
EY 0.00 -2.62 -9.35 -0.49 -14.05 16.31 60.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.01 1.15 0.65 0.99 0.02 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