[M&A] QoQ Annualized Quarter Result on 31-Oct-2012 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
18-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -61.37%
YoY- -87.52%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 219,666 215,896 223,956 232,284 198,570 180,846 170,830 18.26%
PBT 11,448 15,018 17,898 19,608 50,644 61,177 84,936 -73.74%
Tax 407 -68 -16 -16 74 -14 -14 -
NP 11,855 14,950 17,882 19,592 50,718 61,162 84,922 -73.12%
-
NP to SH 11,855 14,950 17,882 19,592 50,718 61,162 84,922 -73.12%
-
Tax Rate -3.56% 0.45% 0.09% 0.08% -0.15% 0.02% 0.02% -
Total Cost 207,811 200,945 206,074 212,692 147,852 119,684 85,908 80.29%
-
Net Worth 163,517 163,296 160,340 157,824 121,052 87,317 71,363 73.89%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 163,517 163,296 160,340 157,824 121,052 87,317 71,363 73.89%
NOSH 272,528 272,160 271,762 272,111 220,095 203,063 169,911 37.06%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 5.40% 6.92% 7.98% 8.43% 25.54% 33.82% 49.71% -
ROE 7.25% 9.16% 11.15% 12.41% 41.90% 70.05% 119.00% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 80.60 79.33 82.41 85.36 90.22 89.06 100.54 -13.71%
EPS 4.35 5.49 6.58 7.20 23.04 30.12 49.98 -80.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.59 0.58 0.55 0.43 0.42 26.87%
Adjusted Per Share Value based on latest NOSH - 272,111
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 10.97 10.78 11.18 11.60 9.91 9.03 8.53 18.27%
EPS 0.59 0.75 0.89 0.98 2.53 3.05 4.24 -73.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0816 0.0815 0.08 0.0788 0.0604 0.0436 0.0356 73.93%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.60 0.675 0.70 0.77 0.45 0.49 0.56 -
P/RPS 0.74 0.85 0.85 0.90 0.50 0.55 0.56 20.43%
P/EPS 13.79 12.29 10.64 10.69 1.95 1.63 1.12 434.02%
EY 7.25 8.14 9.40 9.35 51.21 61.47 89.25 -81.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.19 1.33 0.82 1.14 1.33 -17.32%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 25/06/13 29/03/13 18/12/12 26/09/12 27/06/12 28/03/12 -
Price 0.62 0.635 0.68 0.70 0.76 0.49 0.49 -
P/RPS 0.77 0.80 0.83 0.82 0.84 0.55 0.49 35.20%
P/EPS 14.25 11.56 10.33 9.72 3.30 1.63 0.98 496.71%
EY 7.02 8.65 9.68 10.29 30.32 61.47 102.00 -83.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.06 1.15 1.21 1.38 1.14 1.17 -8.15%

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