[M&A] QoQ Cumulative Quarter Result on 30-Apr-2005 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 63.37%
YoY- 218.46%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 86,240 46,868 163,169 120,067 82,626 44,670 123,970 -21.43%
PBT 4,755 2,625 5,158 5,970 3,813 1,932 751 241.09%
Tax -295 -147 396 -361 -275 -90 3,457 -
NP 4,460 2,478 5,554 5,609 3,538 1,842 4,208 3.94%
-
NP to SH 4,411 2,363 5,230 5,780 3,538 1,842 4,208 3.18%
-
Tax Rate 6.20% 5.60% -7.68% 6.05% 7.21% 4.66% -460.32% -
Total Cost 81,780 44,390 157,615 114,458 79,088 42,828 119,762 -22.40%
-
Net Worth 99,087 83,822 100,904 85,629 80,663 78,145 72,348 23.25%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 799 - 1,695 - - - - -
Div Payout % 18.12% - 32.43% - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 99,087 83,822 100,904 85,629 80,663 78,145 72,348 23.25%
NOSH 79,909 79,831 84,793 82,336 79,864 79,740 73,824 5.40%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 5.17% 5.29% 3.40% 4.67% 4.28% 4.12% 3.39% -
ROE 4.45% 2.82% 5.18% 6.75% 4.39% 2.36% 5.82% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 107.92 58.71 192.43 145.83 103.46 56.02 167.93 -25.46%
EPS 5.52 2.96 6.55 7.02 4.43 2.31 5.70 -2.11%
DPS 1.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.05 1.19 1.04 1.01 0.98 0.98 16.93%
Adjusted Per Share Value based on latest NOSH - 85,212
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 4.31 2.34 8.15 5.99 4.13 2.23 6.19 -21.39%
EPS 0.22 0.12 0.26 0.29 0.18 0.09 0.21 3.14%
DPS 0.04 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0495 0.0418 0.0504 0.0428 0.0403 0.039 0.0361 23.35%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.03 0.74 0.74 0.83 0.84 0.80 0.74 -
P/RPS 0.95 1.26 0.38 0.57 0.81 1.43 0.44 66.81%
P/EPS 18.66 25.00 12.00 11.82 18.96 34.63 12.98 27.29%
EY 5.36 4.00 8.33 8.46 5.27 2.89 7.70 -21.40%
DY 0.97 0.00 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.70 0.62 0.80 0.83 0.82 0.76 6.03%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 23/03/06 24/11/05 29/09/05 29/06/05 30/03/05 26/11/04 29/09/04 -
Price 1.37 0.75 0.73 0.74 0.85 0.77 0.79 -
P/RPS 1.27 1.28 0.38 0.51 0.82 1.37 0.47 93.65%
P/EPS 24.82 25.34 11.84 10.54 19.19 33.33 13.86 47.30%
EY 4.03 3.95 8.45 9.49 5.21 3.00 7.22 -32.13%
DY 0.73 0.00 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.71 0.61 0.71 0.84 0.79 0.81 22.56%

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