[M&A] QoQ Annualized Quarter Result on 30-Apr-2003 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- -146.76%
YoY- 64.53%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 114,250 115,120 111,679 106,832 113,366 120,368 110,625 2.16%
PBT 3,526 4,644 -18,102 -3,977 -1,044 -888 -10,141 -
Tax -360 -360 -238 -765 -878 -1,152 10,141 -
NP 3,166 4,284 -18,340 -4,742 -1,922 -2,040 0 -
-
NP to SH 3,166 4,284 -18,340 -4,742 -1,922 -2,040 -10,788 -
-
Tax Rate 10.21% 7.75% - - - - - -
Total Cost 111,084 110,836 130,019 111,574 115,288 122,408 110,625 0.27%
-
Net Worth 64,267 52,434 35,339 50,986 53,880 53,811 54,200 11.99%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 64,267 52,434 35,339 50,986 53,880 53,811 54,200 11.99%
NOSH 67,649 55,781 40,620 40,146 40,209 40,157 40,148 41.46%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 2.77% 3.72% -16.42% -4.44% -1.70% -1.69% 0.00% -
ROE 4.93% 8.17% -51.90% -9.30% -3.57% -3.79% -19.90% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 168.89 206.38 274.93 266.10 281.94 299.74 275.54 -27.77%
EPS 4.68 7.68 -45.15 -11.81 -4.78 -5.08 -26.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.87 1.27 1.34 1.34 1.35 -20.83%
Adjusted Per Share Value based on latest NOSH - 40,123
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 5.70 5.75 5.58 5.33 5.66 6.01 5.52 2.15%
EPS 0.16 0.21 -0.92 -0.24 -0.10 -0.10 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0321 0.0262 0.0176 0.0255 0.0269 0.0269 0.0271 11.91%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.79 0.74 0.90 0.70 0.81 0.67 0.85 -
P/RPS 0.47 0.36 0.33 0.26 0.29 0.22 0.31 31.87%
P/EPS 16.88 9.64 -1.99 -5.93 -16.95 -13.19 -3.16 -
EY 5.92 10.38 -50.17 -16.88 -5.90 -7.58 -31.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 1.03 0.55 0.60 0.50 0.63 20.11%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 26/04/04 30/01/04 30/09/03 19/06/03 27/03/03 20/12/02 20/09/02 -
Price 0.71 0.79 0.78 0.77 0.70 0.62 0.78 -
P/RPS 0.42 0.38 0.28 0.29 0.25 0.21 0.28 30.94%
P/EPS 15.17 10.29 -1.73 -6.52 -14.64 -12.20 -2.90 -
EY 6.59 9.72 -57.88 -15.34 -6.83 -8.19 -34.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 0.90 0.61 0.52 0.46 0.58 18.63%

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