[M&G] YoY Cumulative Quarter Result on 30-Apr-2014 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
20-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- -21.72%
YoY- -398.93%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 123,955 0 326,678 267,103 290,871 254,244 181,835 -6.81%
PBT -57,329 0 -18,291 -2,692 23,199 12,419 -5,894 52.09%
Tax 1,503 0 -2,815 -2,956 -5,718 -3,041 -4,666 -
NP -55,826 0 -21,106 -5,648 17,481 9,378 -10,560 35.92%
-
NP to SH -41,258 0 -28,267 -16,507 5,522 1,847 -9,324 31.54%
-
Tax Rate - - - - 24.65% 24.49% - -
Total Cost 179,781 0 347,784 272,751 273,390 244,866 192,395 -1.24%
-
Net Worth 147,349 0 17,235,159 14,004,896 20,435,316 197,821 129,280 2.44%
Dividend
30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 147,349 0 17,235,159 14,004,896 20,435,316 197,821 129,280 2.44%
NOSH 701,666 697,058 642,431 451,770 391,631 384,791 380,571 11.93%
Ratio Analysis
30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin -45.04% 0.00% -6.46% -2.11% 6.01% 3.69% -5.81% -
ROE -28.00% 0.00% -0.16% -0.12% 0.03% 0.93% -7.21% -
Per Share
30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 17.67 0.00 50.85 59.12 74.27 66.07 47.78 -16.75%
EPS -5.88 0.00 -4.40 -3.65 1.41 0.48 -2.45 17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.00 26.828 31.00 52.18 0.5141 0.3397 -8.48%
Adjusted Per Share Value based on latest NOSH - 469,910
30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 15.87 0.00 41.83 34.21 37.25 32.56 23.29 -6.82%
EPS -5.28 0.00 -3.62 -2.11 0.71 0.24 -1.19 31.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1887 0.00 22.0715 17.9348 26.1696 0.2533 0.1656 2.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.355 0.48 0.495 0.68 0.36 0.40 0.30 -
P/RPS 2.01 0.00 0.97 1.15 0.48 0.61 0.63 23.84%
P/EPS -6.04 0.00 -11.25 -18.61 25.53 83.33 -12.24 -12.20%
EY -16.56 0.00 -8.89 -5.37 3.92 1.20 -8.17 13.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.00 0.02 0.02 0.01 0.78 0.88 12.78%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 23/11/16 - 29/06/15 20/06/14 26/06/13 27/06/12 29/06/11 -
Price 0.355 0.00 0.485 0.97 0.40 0.38 0.29 -
P/RPS 2.01 0.00 0.95 1.64 0.54 0.58 0.61 24.58%
P/EPS -6.04 0.00 -11.02 -26.55 28.37 79.17 -11.84 -11.66%
EY -16.56 0.00 -9.07 -3.77 3.53 1.26 -8.45 13.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.00 0.02 0.03 0.01 0.74 0.85 13.50%

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