[M&G] YoY Annualized Quarter Result on 31-Oct-2009 [#1]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
08-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -32.53%
YoY- 60.56%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
Revenue 391,812 258,608 232,692 195,252 126,560 30,572 29,204 53.16%
PBT 42,716 -4,428 6,180 33,500 18,480 -84,684 -75,520 -
Tax -9,700 -3,924 -11,180 -10,108 -5,252 -12 -12 200.19%
NP 33,016 -8,352 -5,000 23,392 13,228 -84,696 -75,532 -
-
NP to SH 11,276 -8,748 -4,588 14,052 8,752 -84,696 -75,532 -
-
Tax Rate 22.71% - 180.91% 30.17% 28.42% - - -
Total Cost 358,796 266,960 237,692 171,860 113,332 115,268 104,736 22.40%
-
Net Worth 202,244 182,672 137,181 62,557 0 -57,616 27,001 39.18%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
Net Worth 202,244 182,672 137,181 62,557 0 -57,616 27,001 39.18%
NOSH 380,945 383,684 382,333 218,198 179,960 180,051 180,009 13.09%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
NP Margin 8.43% -3.23% -2.15% 11.98% 10.45% -277.04% -258.64% -
ROE 5.58% -4.79% -3.34% 22.46% 0.00% 0.00% -279.73% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
RPS 102.85 67.40 60.86 89.48 70.33 16.98 16.22 35.42%
EPS 2.96 -2.28 -1.20 6.44 4.88 -47.04 -41.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5309 0.4761 0.3588 0.2867 0.00 -0.32 0.15 23.06%
Adjusted Per Share Value based on latest NOSH - 218,198
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
RPS 17.54 11.58 10.42 8.74 5.67 1.37 1.31 53.11%
EPS 0.50 -0.39 -0.21 0.63 0.39 -3.79 -3.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0906 0.0818 0.0614 0.028 0.00 -0.0258 0.0121 39.17%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 28/09/07 29/09/06 -
Price 0.35 0.27 0.37 0.47 0.20 0.19 0.14 -
P/RPS 0.34 0.40 0.61 0.53 0.28 1.12 0.86 -14.13%
P/EPS 11.82 -11.84 -30.83 7.30 4.11 -0.40 -0.33 -
EY 8.46 -8.44 -3.24 13.70 24.32 -247.58 -299.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 1.03 1.64 0.00 0.00 0.93 -5.47%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
Date 17/12/12 16/12/11 10/12/10 08/12/09 21/11/08 26/11/07 27/11/06 -
Price 0.34 0.25 0.37 0.36 0.21 0.31 0.17 -
P/RPS 0.33 0.37 0.61 0.40 0.30 1.83 1.05 -17.30%
P/EPS 11.49 -10.96 -30.83 5.59 4.32 -0.66 -0.41 -
EY 8.71 -9.12 -3.24 17.89 23.16 -151.74 -246.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.53 1.03 1.26 0.00 0.00 1.13 -8.91%

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