[M&G] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 0.44%
YoY- -120.76%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Revenue 236,329 182,952 85,026 30,304 14,501 0 272 179.15%
PBT 25,299 30,908 226,983 -84,787 -38,404 0 -7,844 -
Tax -10,156 -10,101 -2,646 -12 -8 0 323 -
NP 15,143 20,807 224,337 -84,799 -38,412 0 -7,521 -
-
NP to SH 10,459 11,141 222,125 -84,799 -38,412 0 -7,521 -
-
Tax Rate 40.14% 32.68% 1.17% - - - - -
Total Cost 221,186 162,145 -139,311 115,103 52,913 0 7,793 66.12%
-
Net Worth 133,262 110,691 118,683 -77,408 7,199 0 190,893 -5.30%
Dividend
31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Net Worth 133,262 110,691 118,683 -77,408 7,199 0 190,893 -5.30%
NOSH 379,880 373,076 179,823 180,018 179,990 179,962 180,088 11.98%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
NP Margin 6.41% 11.37% 263.85% -279.83% -264.89% 0.00% -2,765.07% -
ROE 7.85% 10.06% 187.16% 0.00% -533.53% 0.00% -3.94% -
Per Share
31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
RPS 62.21 49.04 47.28 16.83 8.06 0.00 0.15 149.53%
EPS 2.75 2.99 123.52 -47.11 -21.34 0.00 -4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3508 0.2967 0.66 -0.43 0.04 0.00 1.06 -15.44%
Adjusted Per Share Value based on latest NOSH - 180,018
31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
RPS 10.58 8.19 3.81 1.36 0.65 0.00 0.01 187.62%
EPS 0.47 0.50 9.95 -3.80 -1.72 0.00 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0597 0.0496 0.0531 -0.0347 0.0032 0.00 0.0855 -5.30%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Date 31/01/11 29/01/10 30/01/09 31/12/07 29/12/06 30/12/05 30/06/04 -
Price 0.35 0.38 0.20 0.35 0.15 0.17 1.48 -
P/RPS 0.56 0.77 0.42 2.08 1.86 0.00 979.89 -67.78%
P/EPS 12.71 12.73 0.16 -0.74 -0.70 0.00 -35.44 -
EY 7.87 7.86 617.62 -134.59 -142.27 0.00 -2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.28 0.30 0.00 3.75 0.00 1.40 -4.97%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Date 28/03/11 23/03/10 25/03/09 25/02/08 16/02/07 23/02/06 23/08/04 -
Price 0.32 0.39 0.22 0.25 0.16 0.17 1.20 -
P/RPS 0.51 0.80 0.47 1.49 1.99 0.00 794.51 -67.21%
P/EPS 11.62 13.06 0.18 -0.53 -0.75 0.00 -28.73 -
EY 8.60 7.66 561.47 -188.42 -133.38 0.00 -3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.31 0.33 0.00 4.00 0.00 1.13 -3.23%

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