[M&A] QoQ Annualized Quarter Result on 31-Jan-2006 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
23-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -6.67%
YoY- 24.67%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 286,428 172,766 166,605 172,480 187,472 163,169 160,089 47.22%
PBT 11,412 2,748 6,868 9,510 10,500 5,158 7,960 27.06%
Tax -1,740 -1,684 -256 -590 -588 396 -481 135.09%
NP 9,672 1,064 6,612 8,920 9,912 5,554 7,478 18.65%
-
NP to SH 9,528 1,152 6,609 8,822 9,452 5,230 7,706 15.15%
-
Tax Rate 15.25% 61.28% 3.73% 6.20% 5.60% -7.68% 6.04% -
Total Cost 276,756 171,702 159,993 163,560 177,560 157,615 152,610 48.54%
-
Net Worth 102,686 96,540 96,897 99,087 83,822 100,904 85,629 12.83%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - 2,028 3,737 1,598 - 1,695 - -
Div Payout % - 176.06% 56.54% 18.12% - 32.43% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 102,686 96,540 96,897 99,087 83,822 100,904 85,629 12.83%
NOSH 84,169 81,126 80,080 79,909 79,831 84,793 82,336 1.47%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 3.38% 0.62% 3.97% 5.17% 5.29% 3.40% 4.67% -
ROE 9.28% 1.19% 6.82% 8.90% 11.28% 5.18% 9.00% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 340.30 212.96 208.05 215.84 234.84 192.43 194.43 45.08%
EPS 11.32 1.42 8.25 11.04 11.84 6.55 9.36 13.47%
DPS 0.00 2.50 4.67 2.00 0.00 2.00 0.00 -
NAPS 1.22 1.19 1.21 1.24 1.05 1.19 1.04 11.19%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 14.30 8.63 8.32 8.61 9.36 8.15 7.99 47.25%
EPS 0.48 0.06 0.33 0.44 0.47 0.26 0.38 16.80%
DPS 0.00 0.10 0.19 0.08 0.00 0.08 0.00 -
NAPS 0.0513 0.0482 0.0484 0.0495 0.0418 0.0504 0.0428 12.79%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.76 0.79 1.52 1.03 0.74 0.74 0.83 -
P/RPS 0.22 0.37 0.73 0.48 0.32 0.38 0.43 -35.95%
P/EPS 6.71 55.63 18.42 9.33 6.25 12.00 8.87 -16.93%
EY 14.89 1.80 5.43 10.72 16.00 8.33 11.28 20.27%
DY 0.00 3.16 3.07 1.94 0.00 2.70 0.00 -
P/NAPS 0.62 0.66 1.26 0.83 0.70 0.62 0.80 -15.58%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 28/12/06 29/09/06 28/06/06 23/03/06 24/11/05 29/09/05 29/06/05 -
Price 0.79 0.69 0.94 1.37 0.75 0.73 0.74 -
P/RPS 0.23 0.32 0.45 0.63 0.32 0.38 0.38 -28.38%
P/EPS 6.98 48.59 11.39 12.41 6.33 11.84 7.91 -7.97%
EY 14.33 2.06 8.78 8.06 15.79 8.45 12.65 8.64%
DY 0.00 3.62 4.96 1.46 0.00 2.74 0.00 -
P/NAPS 0.65 0.58 0.78 1.10 0.71 0.61 0.71 -5.70%

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