[M&A] QoQ Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -116.23%
YoY- -244.34%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 245,756 261,500 246,150 247,336 257,792 286,428 172,766 26.40%
PBT -850 3,320 -47,068 -7,680 -2,992 11,412 2,748 -
Tax 986 -572 -631 -2,032 -1,770 -1,740 -1,684 -
NP 136 2,748 -47,699 -9,712 -4,762 9,672 1,064 -74.53%
-
NP to SH -602 2,076 -47,443 -9,540 -4,412 9,528 1,152 -
-
Tax Rate - 17.23% - - - 15.25% 61.28% -
Total Cost 245,620 258,752 293,849 257,048 262,554 276,756 171,702 26.87%
-
Net Worth 66,052 67,804 67,221 93,326 98,512 102,686 96,540 -22.30%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - 2,028 -
Div Payout % - - - - - - 176.06% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 66,052 67,804 67,221 93,326 98,512 102,686 96,540 -22.30%
NOSH 83,611 83,709 84,026 84,077 84,198 84,169 81,126 2.02%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 0.06% 1.05% -19.38% -3.93% -1.85% 3.38% 0.62% -
ROE -0.91% 3.06% -70.58% -10.22% -4.48% 9.28% 1.19% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 293.93 312.39 292.94 294.18 306.17 340.30 212.96 23.89%
EPS -0.72 2.48 -56.46 -11.35 -5.24 11.32 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.79 0.81 0.80 1.11 1.17 1.22 1.19 -23.84%
Adjusted Per Share Value based on latest NOSH - 84,023
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 12.27 13.06 12.29 12.35 12.87 14.30 8.63 26.36%
EPS -0.03 0.10 -2.37 -0.48 -0.22 0.48 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.033 0.0339 0.0336 0.0466 0.0492 0.0513 0.0482 -22.26%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.45 0.44 0.47 0.68 0.79 0.76 0.79 -
P/RPS 0.15 0.14 0.16 0.23 0.26 0.22 0.37 -45.13%
P/EPS -62.50 17.74 -0.83 -5.99 -15.08 6.71 55.63 -
EY -1.60 5.64 -120.13 -16.69 -6.63 14.89 1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.16 -
P/NAPS 0.57 0.54 0.59 0.61 0.68 0.62 0.66 -9.28%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 25/03/08 28/12/07 28/09/07 28/06/07 29/05/07 28/12/06 29/09/06 -
Price 0.41 0.43 0.43 0.47 0.54 0.79 0.69 -
P/RPS 0.14 0.14 0.15 0.16 0.18 0.23 0.32 -42.28%
P/EPS -56.94 17.34 -0.76 -4.14 -10.31 6.98 48.59 -
EY -1.76 5.77 -131.31 -24.14 -9.70 14.33 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.62 -
P/NAPS 0.52 0.53 0.54 0.42 0.46 0.65 0.58 -7.00%

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