[M&G] YoY TTM 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- -608.54%
YoY- -2147.94%
Quarter Report
Latest QR
Upcoming QR
M&G's Result
M&G's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 235,749 210,561 341,489 363,435 341,063 247,727 223,938 0.80%
PBT -125,153 6,443 9,681 31,414 17,343 -5,726 43,719 -
Tax 21,782 -1,014 -748 -7,681 -7,952 -6,176 -12,861 -
NP -103,371 5,429 8,933 23,733 9,391 -11,902 30,858 -
-
NP to SH -74,383 3,643 -35,597 -15,241 -678 -11,236 19,254 -
-
Tax Rate - 15.74% 7.73% 24.45% 45.85% - 29.42% -
Total Cost 339,120 205,132 332,556 339,702 331,672 259,629 193,080 9.16%
-
Net Worth 112,291 18,349,361 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 18,349,361 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 -43.85% 2.58% 2.62% 6.53% 2.75% -4.80% 13.78% -
ROE -66.24% 0.02% -0.20% -0.12% -0.54% -9.11% 13.32% -
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 33.59 29.84 69.41 88.32 87.80 64.78 58.54 -8.28%
EPS -10.60 0.52 -7.24 -3.70 -0.17 -2.94 5.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 26.00 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 10.56 9.43 15.29 16.27 15.27 11.09 10.03 0.80%
EPS -3.33 0.16 -1.59 -0.68 -0.03 -0.50 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 8.2161 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 1.01 1.29 1.73 0.42 0.43 0.45 0.63 7.62%
P/EPS -3.21 74.58 -16.59 -10.12 -217.72 -9.87 7.35 -
EY -31.17 1.34 -6.03 -9.88 -0.46 -10.13 13.60 -
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 - 30/09/14 20/09/13 28/09/12 27/09/11 30/09/10 -
Price 0.44 0.00 0.86 0.41 0.37 0.21 0.35 -
P/RPS 1.31 0.00 1.24 0.46 0.42 0.32 0.60 12.92%
P/EPS -4.15 0.00 -11.89 -11.07 -211.99 -7.15 6.95 -
EY -24.09 0.00 -8.41 -9.03 -0.47 -13.99 14.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 0.00 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