[M&G] YoY Cumulative 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- -83.13%
YoY- 60.56%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/09/07 30/09/06 CAGR
Revenue 97,953 64,652 58,173 48,813 31,640 7,643 7,301 53.16%
PBT 10,679 -1,107 1,545 8,375 4,620 -21,171 -18,880 -
Tax -2,425 -981 -2,795 -2,527 -1,313 -3 -3 200.19%
NP 8,254 -2,088 -1,250 5,848 3,307 -21,174 -18,883 -
-
NP to SH 2,819 -2,187 -1,147 3,513 2,188 -21,174 -18,883 -
-
Tax Rate 22.71% - 180.91% 30.17% 28.42% - - -
Total Cost 89,699 66,740 59,423 42,965 28,333 28,817 26,184 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 1.39% -1.20% -0.84% 5.62% 0.00% 0.00% -69.93% -
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 25.71 16.85 15.22 22.37 17.58 4.24 4.06 35.39%
EPS 0.74 -0.57 -0.30 1.61 1.22 -11.76 -10.49 -
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 4.39 2.89 2.60 2.19 1.42 0.34 0.33 52.94%
EPS 0.13 -0.10 -0.05 0.16 0.10 -0.95 -0.85 -
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 1.36 1.60 2.43 2.10 1.14 4.48 3.45 -14.17%
P/EPS 47.30 -47.37 -123.33 29.19 16.45 -1.62 -1.33 -
EY 2.11 -2.11 -0.81 3.43 6.08 -61.89 -74.93 -
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 1.32 1.48 2.43 1.61 1.19 7.30 4.19 -17.27%
P/EPS 45.95 -43.86 -123.33 22.36 17.27 -2.64 -1.62 -
EY 2.18 -2.28 -0.81 4.47 5.79 -37.94 -61.71 -
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