[M&A] QoQ Annualized Quarter Result on 31-Jan-2022 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
24-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jan-2022 [#2]
Profit Trend
QoQ- 48.33%
YoY- -1256.03%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 76,494 0 69,068 77,818 79,596 314,155 382,837 -72.36%
PBT -2,093 0 1,201 2,982 6,236 9,687 12,478 -
Tax -25,309 0 -34,899 -50,626 -99,588 -2,545 -2,309 576.88%
NP -27,402 0 -33,698 -47,644 -93,352 7,142 10,169 -
-
NP to SH -28,116 0 -35,052 -49,270 -95,348 4,229 6,545 -
-
Tax Rate - - 2,905.83% 1,697.72% 1,596.99% 26.27% 18.50% -
Total Cost 103,896 0 102,766 125,462 172,948 307,013 372,668 -63.94%
-
Net Worth 187,728 108,085 187,728 187,728 187,728 216,171 214,948 -10.25%
Dividend
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - - - - - 7,110 9,427 -
Div Payout % - - - - - 168.15% 144.03% -
Equity
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 187,728 108,085 187,728 187,728 187,728 216,171 214,948 -10.25%
NOSH 574,109 568,873 574,109 574,109 574,109 574,109 574,109 0.00%
Ratio Analysis
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin -35.82% 0.00% -48.79% -61.22% -117.28% 2.27% 2.66% -
ROE -14.98% 0.00% -18.67% -26.25% -50.79% 1.96% 3.05% -
Per Share
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 13.45 0.00 12.14 13.68 13.99 55.22 67.68 -72.48%
EPS -0.72 0.00 -6.16 -8.66 -16.76 0.75 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 1.25 1.67 -
NAPS 0.33 0.19 0.33 0.33 0.33 0.38 0.38 -10.65%
Adjusted Per Share Value based on latest NOSH - 574,109
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 3.82 0.00 3.45 3.89 3.97 15.68 19.11 -72.35%
EPS -1.40 0.00 -1.75 -2.46 -4.76 0.21 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.36 0.47 -
NAPS 0.0937 0.054 0.0937 0.0937 0.0937 0.1079 0.1073 -10.25%
Price Multiplier on Financial Quarter End Date
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 29/07/22 30/06/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.245 0.26 0.32 0.29 0.325 0.39 0.41 -
P/RPS 1.82 0.00 2.64 2.12 2.32 0.71 0.61 139.42%
P/EPS -4.96 0.00 -5.19 -3.35 -1.94 52.46 35.43 -
EY -20.17 0.00 -19.26 -29.87 -51.57 1.91 2.82 -
DY 0.00 0.00 0.00 0.00 0.00 3.21 4.07 -
P/NAPS 0.74 1.37 0.97 0.88 0.98 1.03 1.08 -26.06%
Price Multiplier on Announcement Date
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 27/09/22 - 23/06/22 24/03/22 16/12/21 28/09/21 23/06/21 -
Price 0.275 0.00 0.26 0.285 0.30 0.44 0.40 -
P/RPS 2.05 0.00 2.14 2.08 2.14 0.80 0.59 170.40%
P/EPS -5.56 0.00 -4.22 -3.29 -1.79 59.19 34.57 -
EY -17.97 0.00 -23.70 -30.39 -55.87 1.69 2.89 -
DY 0.00 0.00 0.00 0.00 0.00 2.84 4.17 -
P/NAPS 0.83 0.00 0.79 0.86 0.91 1.16 1.05 -17.12%

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