[M&G] YoY TTM Result on 31-Jan-2010 [#2]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- -9.68%
YoY- -94.98%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Revenue 375,366 291,665 236,329 182,952 85,026 30,304 14,501 70.61%
PBT 29,912 744 25,299 30,908 226,983 -84,787 -38,404 -
Tax -9,199 -4,938 -10,156 -10,101 -2,646 -12 -8 218.07%
NP 20,713 -4,194 15,143 20,807 224,337 -84,799 -38,412 -
-
NP to SH 4,557 -7,370 10,459 11,141 222,125 -84,799 -38,412 -
-
Tax Rate 30.75% 663.71% 40.14% 32.68% 1.17% - - -
Total Cost 354,653 295,859 221,186 162,145 -139,311 115,103 52,913 36.66%
-
Net Worth 20,827,535 188,482 133,262 110,691 118,683 -77,408 7,199 270.10%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Net Worth 20,827,535 188,482 133,262 110,691 118,683 -77,408 7,199 270.10%
NOSH 386,274 378,478 379,880 373,076 179,823 180,018 179,990 13.35%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
NP Margin 5.52% -1.44% 6.41% 11.37% 263.85% -279.83% -264.89% -
ROE 0.02% -3.91% 7.85% 10.06% 187.16% 0.00% -533.53% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
RPS 97.18 77.06 62.21 49.04 47.28 16.83 8.06 50.49%
EPS 1.18 -1.95 2.75 2.99 123.52 -47.11 -21.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 53.919 0.498 0.3508 0.2967 0.66 -0.43 0.04 226.49%
Adjusted Per Share Value based on latest NOSH - 373,076
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
RPS 49.66 38.59 31.27 24.20 11.25 4.01 1.92 70.59%
EPS 0.60 -0.98 1.38 1.47 29.39 -11.22 -5.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 27.5541 0.2494 0.1763 0.1464 0.157 -0.1024 0.0095 270.26%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/12/07 29/12/06 -
Price 0.37 0.38 0.35 0.38 0.20 0.35 0.15 -
P/RPS 0.38 0.49 0.56 0.77 0.42 2.08 1.86 -22.95%
P/EPS 31.36 -19.51 12.71 12.73 0.16 -0.74 -0.70 -
EY 3.19 -5.12 7.87 7.86 617.62 -134.59 -142.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.76 1.00 1.28 0.30 0.00 3.75 -62.21%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/12/07 31/12/06 CAGR
Date 27/03/13 30/03/12 28/03/11 23/03/10 25/03/09 25/02/08 16/02/07 -
Price 0.38 0.41 0.32 0.39 0.22 0.25 0.16 -
P/RPS 0.39 0.53 0.51 0.80 0.47 1.49 1.99 -23.47%
P/EPS 32.21 -21.06 11.62 13.06 0.18 -0.53 -0.75 -
EY 3.10 -4.75 8.60 7.66 561.47 -188.42 -133.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.82 0.91 1.31 0.33 0.00 4.00 -62.60%

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