[M&A] QoQ Annualized Quarter Result on 31-Jul-2009 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -77.77%
YoY- -30.82%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 168,388 176,064 205,792 190,580 179,530 196,160 227,672 -18.26%
PBT -11,918 -14,304 -14,724 -18,014 -10,154 -6,188 1,800 -
Tax 242 404 108 -300 -86 -116 -316 -
NP -11,676 -13,900 -14,616 -18,314 -10,241 -6,304 1,484 -
-
NP to SH -11,598 -14,026 -14,976 -18,422 -10,362 -6,372 1,216 -
-
Tax Rate - - - - - - 17.56% -
Total Cost 180,064 189,964 220,408 208,894 189,771 202,464 226,188 -14.14%
-
Net Worth 26,054 27,716 31,060 35,293 45,371 50,437 54,044 -38.59%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 26,054 27,716 31,060 35,293 45,371 50,437 54,044 -38.59%
NOSH 84,048 83,988 83,946 84,031 84,021 84,063 84,444 -0.31%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin -6.93% -7.89% -7.10% -9.61% -5.70% -3.21% 0.65% -
ROE -44.52% -50.61% -48.22% -52.20% -22.84% -12.63% 2.25% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 200.35 209.63 245.15 226.80 213.67 233.35 269.61 -18.00%
EPS -13.80 -16.70 -17.84 -21.92 -12.33 -7.58 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.33 0.37 0.42 0.54 0.60 0.64 -38.40%
Adjusted Per Share Value based on latest NOSH - 84,041
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 8.41 8.79 10.27 9.51 8.96 9.79 11.37 -18.25%
EPS -0.58 -0.70 -0.75 -0.92 -0.52 -0.32 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.0138 0.0155 0.0176 0.0227 0.0252 0.027 -38.65%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.31 0.27 0.25 0.25 0.30 0.32 0.34 -
P/RPS 0.15 0.13 0.10 0.11 0.14 0.14 0.13 10.03%
P/EPS -2.25 -1.62 -1.40 -1.14 -2.43 -4.22 23.61 -
EY -44.52 -61.85 -71.36 -87.69 -41.11 -23.69 4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.82 0.68 0.60 0.56 0.53 0.53 52.86%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 26/03/10 30/12/09 29/09/09 29/06/09 30/03/09 17/12/08 -
Price 0.26 0.27 0.24 0.28 0.28 0.30 0.31 -
P/RPS 0.13 0.13 0.10 0.12 0.13 0.13 0.11 11.81%
P/EPS -1.88 -1.62 -1.35 -1.28 -2.27 -3.96 21.53 -
EY -53.08 -61.85 -74.33 -78.30 -44.05 -25.27 4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 0.65 0.67 0.52 0.50 0.48 45.36%

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