[M&A] QoQ Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -62.63%
YoY- -232.42%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 176,064 205,792 190,580 179,530 196,160 227,672 229,867 -16.24%
PBT -14,304 -14,724 -18,014 -10,154 -6,188 1,800 -14,110 0.91%
Tax 404 108 -300 -86 -116 -316 413 -1.45%
NP -13,900 -14,616 -18,314 -10,241 -6,304 1,484 -13,697 0.98%
-
NP to SH -14,026 -14,976 -18,422 -10,362 -6,372 1,216 -14,082 -0.26%
-
Tax Rate - - - - - 17.56% - -
Total Cost 189,964 220,408 208,894 189,771 202,464 226,188 243,564 -15.23%
-
Net Worth 27,716 31,060 35,293 45,371 50,437 54,044 53,769 -35.63%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 27,716 31,060 35,293 45,371 50,437 54,044 53,769 -35.63%
NOSH 83,988 83,946 84,031 84,021 84,063 84,444 84,015 -0.02%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -7.89% -7.10% -9.61% -5.70% -3.21% 0.65% -5.96% -
ROE -50.61% -48.22% -52.20% -22.84% -12.63% 2.25% -26.19% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 209.63 245.15 226.80 213.67 233.35 269.61 273.60 -16.22%
EPS -16.70 -17.84 -21.92 -12.33 -7.58 1.44 -16.76 -0.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.37 0.42 0.54 0.60 0.64 0.64 -35.62%
Adjusted Per Share Value based on latest NOSH - 83,992
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 8.79 10.27 9.51 8.96 9.79 11.37 11.48 -16.26%
EPS -0.70 -0.75 -0.92 -0.52 -0.32 0.06 -0.70 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0138 0.0155 0.0176 0.0227 0.0252 0.027 0.0268 -35.67%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.27 0.25 0.25 0.30 0.32 0.34 0.42 -
P/RPS 0.13 0.10 0.11 0.14 0.14 0.13 0.15 -9.07%
P/EPS -1.62 -1.40 -1.14 -2.43 -4.22 23.61 -2.51 -25.25%
EY -61.85 -71.36 -87.69 -41.11 -23.69 4.24 -39.91 33.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.68 0.60 0.56 0.53 0.53 0.66 15.52%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 26/03/10 30/12/09 29/09/09 29/06/09 30/03/09 17/12/08 29/09/08 -
Price 0.27 0.24 0.28 0.28 0.30 0.31 0.42 -
P/RPS 0.13 0.10 0.12 0.13 0.13 0.11 0.15 -9.07%
P/EPS -1.62 -1.35 -1.28 -2.27 -3.96 21.53 -2.51 -25.25%
EY -61.85 -74.33 -78.30 -44.05 -25.27 4.65 -39.91 33.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.65 0.67 0.52 0.50 0.48 0.66 15.52%

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