[M&G] YoY Quarter Result on 31-Jul-2013 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
20-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -2932.61%
YoY- -722.3%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 77,934 58,796 74,387 72,563 86,820 65,814 59,613 4.25%
PBT -65,036 -8,800 12,374 8,215 4,925 169 14,495 -
Tax 17,490 -392 2,208 -1,963 -4,911 -1,510 -2,066 -
NP -47,546 -9,192 14,582 6,252 14 -1,341 12,429 -
-
NP to SH -33,126 -3,317 -19,089 -20,763 -2,525 -1,912 11,553 -
-
Tax Rate - - -17.84% 23.90% 99.72% 893.49% 14.25% -
Total Cost 125,480 67,988 59,805 66,311 86,806 67,155 47,184 16.44%
-
Net Worth 112,291 18,961,171 17,609,061 13,064,536 124,735 123,285 144,565 -3.85%
Dividend
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 112,291 18,961,171 17,609,061 13,064,536 124,735 123,285 144,565 -3.85%
NOSH 701,822 705,744 491,984 411,481 388,461 382,400 382,549 9.90%
Ratio Analysis
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -61.01% -15.63% 19.60% 8.62% 0.02% -2.04% 20.85% -
ROE -29.50% -0.02% -0.11% -0.16% -2.02% -1.55% 7.99% -
Per Share
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 11.10 8.33 15.12 17.63 22.35 17.21 15.58 -5.14%
EPS -4.72 -0.47 -3.88 -4.97 -0.65 -0.50 3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 26.8669 35.7919 31.75 0.3211 0.3224 0.3779 -12.52%
Adjusted Per Share Value based on latest NOSH - 411,481
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 3.49 2.63 3.33 3.25 3.89 2.95 2.67 4.25%
EPS -1.48 -0.15 -0.85 -0.93 -0.11 -0.09 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 8.4901 7.8847 5.8498 0.0559 0.0552 0.0647 -3.84%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/12/16 31/12/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.34 0.385 1.20 0.375 0.38 0.29 0.37 -
P/RPS 3.06 0.00 7.94 2.13 1.70 1.68 2.37 4.05%
P/EPS -7.20 0.00 -30.93 -7.43 -58.46 -58.00 12.25 -
EY -13.88 0.00 -3.23 -13.46 -1.71 -1.72 8.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.01 0.03 0.01 1.18 0.90 0.98 12.84%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/02/17 26/02/16 30/09/14 20/09/13 28/09/12 27/09/11 30/09/10 -
Price 0.44 0.425 0.86 0.41 0.37 0.21 0.35 -
P/RPS 3.96 0.00 5.69 2.32 1.66 1.22 2.25 9.19%
P/EPS -9.32 0.00 -22.16 -8.13 -56.92 -42.00 11.59 -
EY -10.73 0.00 -4.51 -12.31 -1.76 -2.38 8.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 0.02 0.02 0.01 1.15 0.65 0.93 18.38%

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