[M&G] YoY Annualized Quarter Result on 31-Jul-2013 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
20-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -306.98%
YoY- -2144.33%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 303,424 447,026 276,884 306,538 341,063 247,726 223,939 4.84%
PBT -128,909 -15,552 41,959 42,928 17,343 -5,725 43,718 -
Tax 25,537 -3,165 -747 -7,682 -7,953 -6,176 -12,861 -
NP -103,372 -18,718 41,212 35,246 9,390 -11,901 30,857 -
-
NP to SH -74,384 -20,995 -10,414 -15,239 -679 -11,236 19,253 -
-
Tax Rate - - 1.78% 17.90% 45.86% - 29.42% -
Total Cost 406,796 465,744 235,672 271,292 331,673 259,627 193,082 12.29%
-
Net Worth 112,277 18,123,179 16,566,082 14,976,369 121,126 122,796 119,395 -0.95%
Dividend
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 112,277 18,123,179 16,566,082 14,976,369 121,126 122,796 119,395 -0.95%
NOSH 701,735 674,554 462,844 397,567 377,222 380,881 337,180 12.08%
Ratio Analysis
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -34.07% -4.19% 14.88% 11.50% 2.75% -4.80% 13.78% -
ROE -66.25% -0.12% -0.06% -0.10% -0.56% -9.15% 16.13% -
Per Share
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 43.24 66.27 59.82 77.10 90.41 65.04 66.42 -6.46%
EPS -10.60 -3.11 -2.25 -3.82 -0.18 -2.95 5.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 26.8669 35.7919 37.67 0.3211 0.3224 0.3541 -11.63%
Adjusted Per Share Value based on latest NOSH - 411,481
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 13.59 20.02 12.40 13.73 15.27 11.09 10.03 4.84%
EPS -3.33 -0.94 -0.47 -0.68 -0.03 -0.50 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 8.1149 7.4176 6.7058 0.0542 0.055 0.0535 -0.95%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/12/16 31/12/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.34 0.385 1.20 0.375 0.38 0.29 0.37 -
P/RPS 0.79 0.00 2.01 0.49 0.42 0.45 0.56 5.50%
P/EPS -3.21 0.00 -53.33 -9.78 -211.11 -9.83 6.48 -
EY -31.18 0.00 -1.87 -10.22 -0.47 -10.17 15.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.01 0.03 0.01 1.18 0.90 1.04 11.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/02/17 26/02/16 30/09/14 20/09/13 28/09/12 27/09/11 30/09/10 -
Price 0.44 0.425 0.86 0.41 0.37 0.21 0.35 -
P/RPS 1.02 0.00 1.44 0.53 0.41 0.32 0.53 10.72%
P/EPS -4.15 0.00 -38.22 -10.70 -205.56 -7.12 6.13 -
EY -24.09 0.00 -2.62 -9.35 -0.49 -14.05 16.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 0.02 0.02 0.01 1.15 0.65 0.99 17.23%

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