[M&G] YoY Quarter Result on 31-Jan-2015 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ--%
YoY- 35.09%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 37,815 41,231 0 103,548 84,954 99,096 98,094 -16.13%
PBT -78,257 -20,634 0 -1,318 -3,030 7,926 7,143 -
Tax 394,742 -810 0 -1,045 -579 -1,591 -1,788 -
NP 316,485 -21,444 0 -2,363 -3,609 6,335 5,355 112.36%
-
NP to SH 337,231 -16,928 0 -4,712 -7,259 1,970 1,741 164.39%
-
Tax Rate - - - - - 20.07% 25.03% -
Total Cost -278,670 62,675 0 105,911 88,563 92,761 92,739 -
-
Net Worth 434,955 162,396 0 179,124 0 20,827,535 188,482 16.69%
Dividend
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 1,052 - - - - - - -
Div Payout % 0.31% - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 434,955 162,396 0 179,124 0 20,827,535 188,482 16.69%
NOSH 701,541 702,406 701,522 682,898 472,307 386,274 378,478 12.06%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 836.93% -52.01% 0.00% -2.28% -4.25% 6.39% 5.46% -
ROE 77.53% -10.42% 0.00% -2.63% 0.00% 0.01% 0.92% -
Per Share
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 5.39 5.87 0.00 15.16 17.99 25.65 25.92 -25.16%
EPS 48.07 -2.41 0.00 -0.69 -1.55 0.51 0.46 135.92%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.2312 0.00 0.2623 0.00 53.919 0.498 4.12%
Adjusted Per Share Value based on latest NOSH - 682,898
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 4.84 5.28 0.00 13.26 10.88 12.69 12.56 -16.14%
EPS 43.19 -2.17 0.00 -0.60 -0.93 0.25 0.22 165.05%
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.557 0.208 0.00 0.2294 0.00 26.6719 0.2414 16.69%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.47 0.375 0.485 0.525 0.72 0.37 0.38 -
P/RPS 8.72 6.39 0.00 3.46 4.00 1.44 1.47 38.91%
P/EPS 0.98 -15.56 0.00 -76.09 -46.85 72.55 82.61 -55.89%
EY 102.28 -6.43 0.00 -1.31 -2.13 1.38 1.21 126.86%
DY 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.62 0.00 2.00 0.00 0.01 0.76 0.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 29/08/17 30/08/16 - 27/03/15 25/03/14 27/03/13 30/03/12 -
Price 0.27 0.39 0.00 0.495 0.655 0.38 0.41 -
P/RPS 5.01 6.64 0.00 3.26 3.64 1.48 1.58 23.74%
P/EPS 0.56 -16.18 0.00 -71.74 -42.62 74.51 89.13 -60.78%
EY 178.04 -6.18 0.00 -1.39 -2.35 1.34 1.12 154.92%
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.69 0.00 1.89 0.00 0.01 0.82 -10.85%

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