[M&G] YoY TTM Result on 31-Jul-2009 [#4]

Stock
[M&G] MARINE & GENERAL BERHAD
Announcement Date
14-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 388.37%
YoY- -93.8%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 341,063 247,727 223,938 144,288 33,126 28,952 0 -
PBT 17,343 -5,726 43,719 22,126 177,458 -82,870 0 -
Tax -7,952 -6,176 -12,861 -6,029 -13 -13 0 -
NP 9,391 -11,902 30,858 16,097 177,445 -82,883 0 -
-
NP to SH -678 -11,236 19,254 11,010 177,445 -82,883 0 -
-
Tax Rate 45.85% - 29.42% 27.25% 0.01% - - -
Total Cost 331,672 259,629 193,080 128,191 -144,319 111,835 0 -
-
Net Worth 124,735 123,285 144,565 102,584 140,861 -37,786 44,988 18.22%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 124,735 123,285 144,565 102,584 140,861 -37,786 44,988 18.22%
NOSH 388,461 382,400 382,549 179,973 180,106 179,936 179,952 13.46%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.75% -4.80% 13.78% 11.16% 535.67% -286.28% 0.00% -
ROE -0.54% -9.11% 13.32% 10.73% 125.97% 0.00% 0.00% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 87.80 64.78 58.54 80.17 18.39 16.09 0.00 -
EPS -0.17 -2.94 5.03 6.12 98.52 -46.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3211 0.3224 0.3779 0.57 0.7821 -0.21 0.25 4.19%
Adjusted Per Share Value based on latest NOSH - 179,973
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.27 11.09 10.03 6.46 1.48 1.30 0.00 -
EPS -0.03 -0.50 0.86 0.49 7.95 -3.71 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0559 0.0552 0.0647 0.0459 0.0631 -0.0169 0.0201 18.28%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 30/06/08 29/06/07 30/06/06 -
Price 0.38 0.29 0.37 0.21 0.24 0.14 0.16 -
P/RPS 0.43 0.45 0.63 0.26 1.30 0.87 0.00 -
P/EPS -217.72 -9.87 7.35 3.43 0.24 -0.30 0.00 -
EY -0.46 -10.13 13.60 29.13 410.51 -329.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.90 0.98 0.37 0.31 0.00 0.64 10.56%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 27/09/11 30/09/10 14/09/09 28/08/08 27/08/07 22/08/06 -
Price 0.37 0.21 0.35 0.19 0.26 0.17 0.17 -
P/RPS 0.42 0.32 0.60 0.24 1.41 1.06 0.00 -
P/EPS -211.99 -7.15 6.95 3.11 0.26 -0.37 0.00 -
EY -0.47 -13.99 14.38 32.20 378.93 -270.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.65 0.93 0.33 0.33 0.00 0.68 9.01%

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