[M&G] YoY Quarter Result on 31-Jul-2010 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 259.01%
YoY- 146.44%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Revenue 72,563 86,820 65,814 59,613 45,007 8,993 7,503 45.14%
PBT 8,215 4,925 169 14,495 8,860 -10,138 -25,353 -
Tax -1,963 -4,911 -1,510 -2,066 -2,288 -2 0 -
NP 6,252 14 -1,341 12,429 6,572 -10,140 -25,353 -
-
NP to SH -20,763 -2,525 -1,912 11,553 4,688 -10,140 -25,353 -3.22%
-
Tax Rate 23.90% 99.72% 893.49% 14.25% 25.82% - - -
Total Cost 66,311 86,806 67,155 47,184 38,435 19,133 32,856 12.22%
-
Net Worth 13,064,536 124,735 123,285 144,565 102,584 140,861 -37,786 -
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Net Worth 13,064,536 124,735 123,285 144,565 102,584 140,861 -37,786 -
NOSH 411,481 388,461 382,400 382,549 179,973 180,106 179,936 14.54%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
NP Margin 8.62% 0.02% -2.04% 20.85% 14.60% -112.75% -337.90% -
ROE -0.16% -2.02% -1.55% 7.99% 4.57% -7.20% 0.00% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
RPS 17.63 22.35 17.21 15.58 25.01 4.99 4.17 26.70%
EPS -4.97 -0.65 -0.50 3.02 2.60 -5.63 -14.09 -15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 31.75 0.3211 0.3224 0.3779 0.57 0.7821 -0.21 -
Adjusted Per Share Value based on latest NOSH - 382,549
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
RPS 3.25 3.89 2.95 2.67 2.02 0.40 0.34 44.86%
EPS -0.93 -0.11 -0.09 0.52 0.21 -0.45 -1.14 -3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8498 0.0559 0.0552 0.0647 0.0459 0.0631 -0.0169 -
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 30/06/08 29/06/07 -
Price 0.375 0.38 0.29 0.37 0.21 0.24 0.14 -
P/RPS 2.13 1.70 1.68 2.37 0.84 4.81 3.36 -7.21%
P/EPS -7.43 -58.46 -58.00 12.25 8.06 -4.26 -0.99 39.22%
EY -13.46 -1.71 -1.72 8.16 12.40 -23.46 -100.64 -28.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.18 0.90 0.98 0.37 0.31 0.00 -
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 CAGR
Date 20/09/13 28/09/12 27/09/11 30/09/10 14/09/09 28/08/08 27/08/07 -
Price 0.41 0.37 0.21 0.35 0.19 0.26 0.17 -
P/RPS 2.32 1.66 1.22 2.25 0.76 5.21 4.08 -8.85%
P/EPS -8.13 -56.92 -42.00 11.59 7.29 -4.62 -1.21 36.72%
EY -12.31 -1.76 -2.38 8.63 13.71 -21.65 -82.88 -26.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.15 0.65 0.93 0.33 0.33 0.00 -

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