[M&G] YoY TTM Result on 30-Apr-2010 [#3]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 11.2%
YoY- 424.49%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 CAGR
Revenue 377,692 320,057 241,526 209,332 108,274 31,636 21,449 60.18%
PBT 28,124 12,587 8,600 38,084 3,128 162,243 -57,517 -
Tax -10,629 -4,551 -6,732 -13,083 -3,743 -11 -13 200.90%
NP 17,495 8,036 1,868 25,001 -615 162,232 -57,530 -
-
NP to SH 2,997 -65 2,229 12,389 -3,818 162,232 -57,530 -
-
Tax Rate 37.79% 36.16% 78.28% 34.35% 119.66% 0.01% - -
Total Cost 360,197 312,021 239,658 184,331 108,889 -130,596 78,979 28.30%
-
Net Worth 21,248,854 196,471 129,967 113,715 109,909 149,398 -12,601 -
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 CAGR
Net Worth 21,248,854 196,471 129,967 113,715 109,909 149,398 -12,601 -
NOSH 407,222 382,166 382,595 374,186 180,179 179,997 180,018 14.34%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 CAGR
NP Margin 4.63% 2.51% 0.77% 11.94% -0.57% 512.81% -268.22% -
ROE 0.01% -0.03% 1.72% 10.89% -3.47% 108.59% 0.00% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 CAGR
RPS 92.75 83.75 63.13 55.94 60.09 17.58 11.91 40.09%
EPS 0.74 -0.02 0.58 3.31 -2.12 90.13 -31.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 52.18 0.5141 0.3397 0.3039 0.61 0.83 -0.07 -
Adjusted Per Share Value based on latest NOSH - 374,186
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 CAGR
RPS 16.91 14.33 10.81 9.37 4.85 1.42 0.96 60.19%
EPS 0.13 0.00 0.10 0.55 -0.17 7.26 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.5144 0.088 0.0582 0.0509 0.0492 0.0669 -0.0056 -
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 31/03/08 30/03/07 -
Price 0.36 0.40 0.30 0.39 0.24 0.22 0.14 -
P/RPS 0.39 0.48 0.48 0.70 0.40 1.25 1.18 -16.62%
P/EPS 48.92 -2,351.80 51.49 11.78 -11.33 0.24 -0.44 -
EY 2.04 -0.04 1.94 8.49 -8.83 409.68 -228.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.78 0.88 1.28 0.39 0.27 0.00 -
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/03/08 31/03/07 CAGR
Date 26/06/13 27/06/12 29/06/11 25/06/10 24/06/09 26/05/08 21/05/07 -
Price 0.40 0.38 0.29 0.35 0.28 0.22 0.16 -
P/RPS 0.43 0.45 0.46 0.63 0.47 1.25 1.34 -17.03%
P/EPS 54.35 -2,234.21 49.78 10.57 -13.21 0.24 -0.50 -
EY 1.84 -0.04 2.01 9.46 -7.57 409.68 -199.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.74 0.85 1.15 0.46 0.27 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