[M&A] QoQ Annualized Quarter Result on 31-Oct-2017 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
20-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- -27.97%
YoY- -46.33%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 255,763 275,746 297,910 340,276 517,892 483,320 490,940 -35.33%
PBT -6,565 540 17,222 37,344 44,476 49,077 49,388 -
Tax -6,305 -10,925 -12,174 -12,224 -9,600 -8,477 -5,054 15.93%
NP -12,870 -10,385 5,048 25,120 34,876 40,600 44,334 -
-
NP to SH -12,870 -10,385 5,048 25,120 34,876 40,600 44,334 -
-
Tax Rate - 2,023.15% 70.69% 32.73% 21.58% 17.27% 10.23% -
Total Cost 268,633 286,131 292,862 315,156 483,016 442,720 446,606 -28.81%
-
Net Worth 297,234 303,427 322,004 328,196 322,000 306,955 293,927 0.75%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - 9,288 - - -
Div Payout % - - - - 26.63% - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 297,234 303,427 322,004 328,196 322,000 306,955 293,927 0.75%
NOSH 619,239 619,239 619,239 619,239 619,239 613,911 612,348 0.75%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -5.03% -3.77% 1.69% 7.38% 6.73% 8.40% 9.03% -
ROE -4.33% -3.42% 1.57% 7.65% 10.83% 13.23% 15.08% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 41.30 44.53 48.11 54.95 83.63 78.73 80.17 -35.81%
EPS -1.25 -0.61 0.82 4.04 5.67 6.61 7.24 -
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.48 0.49 0.52 0.53 0.52 0.50 0.48 0.00%
Adjusted Per Share Value based on latest NOSH - 619,239
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 12.77 13.77 14.87 16.99 25.86 24.13 24.51 -35.32%
EPS -0.64 -0.52 0.25 1.25 1.74 2.03 2.21 -
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.1484 0.1515 0.1608 0.1639 0.1608 0.1532 0.1467 0.77%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.30 0.285 0.38 0.455 0.50 0.595 0.63 -
P/RPS 0.73 0.64 0.79 0.83 0.60 0.76 0.79 -5.14%
P/EPS -14.43 -16.99 46.61 11.22 8.88 9.00 8.70 -
EY -6.93 -5.88 2.15 8.92 11.26 11.11 11.49 -
DY 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.73 0.86 0.96 1.19 1.31 -38.69%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 26/09/18 27/06/18 20/03/18 20/12/17 28/09/17 22/06/17 16/03/17 -
Price 0.27 0.29 0.315 0.405 0.48 0.54 0.595 -
P/RPS 0.65 0.65 0.65 0.74 0.57 0.69 0.74 -8.30%
P/EPS -12.99 -17.29 38.64 9.98 8.52 8.17 8.22 -
EY -7.70 -5.78 2.59 10.02 11.73 12.25 12.17 -
DY 0.00 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.56 0.59 0.61 0.76 0.92 1.08 1.24 -41.22%

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