[M&A] QoQ Annualized Quarter Result on 31-Jan-2003 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- 5.78%
YoY- 86.35%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 115,120 111,679 106,832 113,366 120,368 110,625 107,452 4.68%
PBT 4,644 -18,102 -3,977 -1,044 -888 -10,141 -12,892 -
Tax -360 -238 -765 -878 -1,152 10,141 12,892 -
NP 4,284 -18,340 -4,742 -1,922 -2,040 0 0 -
-
NP to SH 4,284 -18,340 -4,742 -1,922 -2,040 -10,788 -13,370 -
-
Tax Rate 7.75% - - - - - - -
Total Cost 110,836 130,019 111,574 115,288 122,408 110,625 107,452 2.08%
-
Net Worth 52,434 35,339 50,986 53,880 53,811 54,200 54,595 -2.64%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 52,434 35,339 50,986 53,880 53,811 54,200 54,595 -2.64%
NOSH 55,781 40,620 40,146 40,209 40,157 40,148 40,144 24.44%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 3.72% -16.42% -4.44% -1.70% -1.69% 0.00% 0.00% -
ROE 8.17% -51.90% -9.30% -3.57% -3.79% -19.90% -24.49% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 206.38 274.93 266.10 281.94 299.74 275.54 267.67 -15.87%
EPS 7.68 -45.15 -11.81 -4.78 -5.08 -26.87 -33.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.87 1.27 1.34 1.34 1.35 1.36 -21.77%
Adjusted Per Share Value based on latest NOSH - 40,267
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 5.75 5.58 5.33 5.66 6.01 5.52 5.36 4.78%
EPS 0.21 -0.92 -0.24 -0.10 -0.10 -0.54 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0262 0.0176 0.0255 0.0269 0.0269 0.0271 0.0273 -2.69%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 0.74 0.90 0.70 0.81 0.67 0.85 1.01 -
P/RPS 0.36 0.33 0.26 0.29 0.22 0.31 0.38 -3.53%
P/EPS 9.64 -1.99 -5.93 -16.95 -13.19 -3.16 -3.03 -
EY 10.38 -50.17 -16.88 -5.90 -7.58 -31.61 -32.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.03 0.55 0.60 0.50 0.63 0.74 4.44%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/01/04 30/09/03 19/06/03 27/03/03 20/12/02 20/09/02 14/06/02 -
Price 0.79 0.78 0.77 0.70 0.62 0.78 0.89 -
P/RPS 0.38 0.28 0.29 0.25 0.21 0.28 0.33 9.83%
P/EPS 10.29 -1.73 -6.52 -14.64 -12.20 -2.90 -2.67 -
EY 9.72 -57.88 -15.34 -6.83 -8.19 -34.45 -37.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 0.61 0.52 0.46 0.58 0.65 18.58%

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