[M&A] QoQ Annualized Quarter Result on 31-Oct-2019 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
17-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 64.2%
YoY- -8.43%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 115,172 117,836 148,778 169,148 243,736 231,405 235,616 -37.97%
PBT -20,111 -18,304 -15,942 -16,156 -52,902 -19,606 -17,866 8.21%
Tax 658 0 0 0 7,779 2 0 -
NP -19,453 -18,304 -15,942 -16,156 -45,123 -19,604 -17,866 5.84%
-
NP to SH -19,882 -18,304 -15,942 -16,156 -45,123 -19,604 -17,866 7.39%
-
Tax Rate - - - - - - - -
Total Cost 134,625 136,140 164,720 185,304 288,859 251,009 253,482 -34.44%
-
Net Worth 215,236 227,868 241,503 247,695 247,695 278,657 278,657 -15.82%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - - - - 7,740 10,320 15,480 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 215,236 227,868 241,503 247,695 247,695 278,657 278,657 -15.82%
NOSH 619,239 619,239 619,239 619,239 619,239 619,239 619,239 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin -16.89% -15.53% -10.72% -9.55% -18.51% -8.47% -7.58% -
ROE -9.24% -8.03% -6.60% -6.52% -18.22% -7.04% -6.41% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 20.33 20.17 24.03 27.32 39.36 37.37 38.05 -34.18%
EPS -3.41 -3.08 -2.58 -2.60 -7.29 -3.16 -2.88 11.93%
DPS 0.00 0.00 0.00 0.00 1.25 1.67 2.50 -
NAPS 0.38 0.39 0.39 0.40 0.40 0.45 0.45 -10.66%
Adjusted Per Share Value based on latest NOSH - 619,239
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 5.75 5.88 7.43 8.44 12.17 11.55 11.76 -37.96%
EPS -0.99 -0.91 -0.80 -0.81 -2.25 -0.98 -0.89 7.36%
DPS 0.00 0.00 0.00 0.00 0.39 0.52 0.77 -
NAPS 0.1075 0.1138 0.1206 0.1237 0.1237 0.1391 0.1391 -15.79%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.13 0.155 0.16 0.20 0.195 0.22 0.22 -
P/RPS 0.64 0.77 0.67 0.73 0.50 0.59 0.58 6.78%
P/EPS -3.70 -4.95 -6.21 -7.67 -2.68 -6.95 -7.63 -38.30%
EY -27.00 -20.21 -16.09 -13.05 -37.37 -14.39 -13.11 61.94%
DY 0.00 0.00 0.00 0.00 6.41 7.58 11.36 -
P/NAPS 0.34 0.40 0.41 0.50 0.49 0.49 0.49 -21.64%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 24/09/20 25/06/20 31/03/20 17/12/19 25/09/19 26/06/19 28/03/19 -
Price 0.20 0.13 0.15 0.165 0.185 0.20 0.22 -
P/RPS 0.98 0.64 0.62 0.60 0.47 0.54 0.58 41.90%
P/EPS -5.70 -4.15 -5.83 -6.32 -2.54 -6.32 -7.63 -17.68%
EY -17.55 -24.10 -17.16 -15.81 -39.39 -15.83 -13.11 21.48%
DY 0.00 0.00 0.00 0.00 6.76 8.33 11.36 -
P/NAPS 0.53 0.33 0.38 0.41 0.46 0.44 0.49 5.37%

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