[M&G] YoY Quarter Result on 30-Apr-2011 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- -57.07%
YoY- -255.75%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 CAGR
Revenue 87,700 93,823 91,497 63,105 57,908 31,528 8,280 47.38%
PBT 894 4,594 6,382 -5,461 11,238 4,062 227,917 -59.77%
Tax -1,085 -1,702 -272 -659 -4,083 -1,101 -4 151.13%
NP -191 2,892 6,110 -6,120 7,155 2,961 227,913 -
-
NP to SH -2,946 733 2,293 -5,012 3,218 1,970 227,913 -
-
Tax Rate 121.36% 37.05% 4.26% - 36.33% 27.10% 0.00% -
Total Cost 87,891 90,931 85,387 69,225 50,753 28,567 -219,633 -
-
Net Worth 14,567,232 21,248,854 196,471 129,967 113,715 109,909 149,398 112.26%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 CAGR
Net Worth 14,567,232 21,248,854 196,471 129,967 113,715 109,909 149,398 112.26%
NOSH 469,910 407,222 382,166 382,595 374,186 180,179 179,997 17.08%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 CAGR
NP Margin -0.22% 3.08% 6.68% -9.70% 12.36% 9.39% 2,752.57% -
ROE -0.02% 0.00% 1.17% -3.86% 2.83% 1.79% 152.55% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 CAGR
RPS 18.66 23.04 23.94 16.49 15.48 17.50 4.60 25.87%
EPS -0.63 0.18 0.60 -1.31 0.86 1.09 126.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 31.00 52.18 0.5141 0.3397 0.3039 0.61 0.83 81.29%
Adjusted Per Share Value based on latest NOSH - 382,595
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 CAGR
RPS 3.93 4.20 4.10 2.83 2.59 1.41 0.37 47.44%
EPS -0.13 0.03 0.10 -0.22 0.14 0.09 10.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5226 9.5144 0.088 0.0582 0.0509 0.0492 0.0669 112.26%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 31/03/08 -
Price 0.68 0.36 0.40 0.30 0.39 0.24 0.22 -
P/RPS 3.64 1.56 1.67 1.82 2.52 1.37 4.78 -4.37%
P/EPS -108.47 200.00 66.67 -22.90 45.35 21.95 0.17 -
EY -0.92 0.50 1.50 -4.37 2.21 4.56 575.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 0.78 0.88 1.28 0.39 0.27 -34.80%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 CAGR
Date 20/06/14 26/06/13 27/06/12 29/06/11 25/06/10 24/06/09 26/05/08 -
Price 0.97 0.40 0.38 0.29 0.35 0.28 0.22 -
P/RPS 5.20 1.74 1.59 1.76 2.26 1.60 4.78 1.39%
P/EPS -154.72 222.22 63.33 -22.14 40.70 25.61 0.17 -
EY -0.65 0.45 1.58 -4.52 2.46 3.90 575.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.01 0.74 0.85 1.15 0.46 0.27 -30.30%

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