[M&A] QoQ Annualized Quarter Result on 31-Oct-2011 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
09-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 7141.36%
YoY- 6853.53%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 198,570 180,846 170,830 171,916 156,128 151,300 156,472 17.23%
PBT 50,644 61,177 84,936 156,960 -2,951 -2,568 -2,106 -
Tax 74 -14 -14 -8 722 49 82 -6.62%
NP 50,718 61,162 84,922 156,952 -2,229 -2,518 -2,024 -
-
NP to SH 50,718 61,162 84,922 156,952 -2,229 -2,518 -2,024 -
-
Tax Rate -0.15% 0.02% 0.02% 0.01% - - - -
Total Cost 147,852 119,684 85,908 14,964 158,357 153,818 158,496 -4.53%
-
Net Worth 121,052 87,317 71,363 47,045 25,233 25,186 26,143 178.06%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 121,052 87,317 71,363 47,045 25,233 25,186 26,143 178.06%
NOSH 220,095 203,063 169,911 90,472 84,113 83,955 84,333 89.66%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 25.54% 33.82% 49.71% 91.30% -1.43% -1.66% -1.29% -
ROE 41.90% 70.05% 119.00% 333.62% -8.83% -10.00% -7.74% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 90.22 89.06 100.54 190.02 185.62 180.21 185.54 -38.19%
EPS 23.04 30.12 49.98 173.48 -2.65 -3.00 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.43 0.42 0.52 0.30 0.30 0.31 46.60%
Adjusted Per Share Value based on latest NOSH - 90,472
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 9.91 9.03 8.53 8.58 7.79 7.55 7.81 17.22%
EPS 2.53 3.05 4.24 7.84 -0.11 -0.13 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0604 0.0436 0.0356 0.0235 0.0126 0.0126 0.0131 177.27%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.45 0.49 0.56 0.43 0.32 0.28 0.25 -
P/RPS 0.50 0.55 0.56 0.23 0.17 0.16 0.13 145.68%
P/EPS 1.95 1.63 1.12 0.25 -12.08 -9.33 -10.42 -
EY 51.21 61.47 89.25 403.44 -8.28 -10.71 -9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.14 1.33 0.83 1.07 0.93 0.81 0.82%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 27/06/12 28/03/12 09/12/11 30/09/11 24/06/11 31/03/11 -
Price 0.76 0.49 0.49 0.69 0.25 0.27 0.28 -
P/RPS 0.84 0.55 0.49 0.36 0.13 0.15 0.15 215.68%
P/EPS 3.30 1.63 0.98 0.40 -9.43 -9.00 -11.67 -
EY 30.32 61.47 102.00 251.42 -10.60 -11.11 -8.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.14 1.17 1.33 0.83 0.90 0.90 33.00%

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