[M&A] QoQ Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -23.56%
YoY- 151.03%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 165,252 178,680 123,970 116,708 114,250 115,120 111,679 29.69%
PBT 7,626 7,728 751 1,340 3,526 4,644 -18,102 -
Tax -550 -360 3,457 1,080 -360 -360 -238 74.34%
NP 7,076 7,368 4,208 2,420 3,166 4,284 -18,340 -
-
NP to SH 7,076 7,368 4,208 2,420 3,166 4,284 -18,340 -
-
Tax Rate 7.21% 4.66% -460.32% -80.60% 10.21% 7.75% - -
Total Cost 158,176 171,312 119,762 114,288 111,084 110,836 130,019 13.89%
-
Net Worth 80,663 78,145 72,348 68,869 64,267 52,434 35,339 72.92%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 80,663 78,145 72,348 68,869 64,267 52,434 35,339 72.92%
NOSH 79,864 79,740 73,824 71,739 67,649 55,781 40,620 56.62%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 4.28% 4.12% 3.39% 2.07% 2.77% 3.72% -16.42% -
ROE 8.77% 9.43% 5.82% 3.51% 4.93% 8.17% -51.90% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 206.92 224.08 167.93 162.68 168.89 206.38 274.93 -17.18%
EPS 8.86 9.24 5.70 3.37 4.68 7.68 -45.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.98 0.98 0.96 0.95 0.94 0.87 10.40%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 8.25 8.92 6.19 5.83 5.70 5.75 5.58 29.62%
EPS 0.35 0.37 0.21 0.12 0.16 0.21 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.039 0.0361 0.0344 0.0321 0.0262 0.0176 73.28%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.84 0.80 0.74 0.70 0.79 0.74 0.90 -
P/RPS 0.41 0.36 0.44 0.43 0.47 0.36 0.33 15.49%
P/EPS 9.48 8.66 12.98 20.75 16.88 9.64 -1.99 -
EY 10.55 11.55 7.70 4.82 5.92 10.38 -50.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.76 0.73 0.83 0.79 1.03 -13.34%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 30/03/05 26/11/04 29/09/04 30/06/04 26/04/04 30/01/04 30/09/03 -
Price 0.85 0.77 0.79 0.68 0.71 0.79 0.78 -
P/RPS 0.41 0.34 0.47 0.42 0.42 0.38 0.28 28.79%
P/EPS 9.59 8.33 13.86 20.16 15.17 10.29 -1.73 -
EY 10.42 12.00 7.22 4.96 6.59 9.72 -57.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.79 0.81 0.71 0.75 0.84 0.90 -4.47%

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