[M&A] QoQ Cumulative Quarter Result on 30-Apr-2014 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
18-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 81.7%
YoY- 46.49%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 122,535 60,039 277,129 213,267 138,486 62,094 219,666 -32.16%
PBT 8,735 5,528 27,016 19,261 10,282 4,837 11,448 -16.45%
Tax -380 -376 -5,318 -2,835 -1,242 -202 407 -
NP 8,355 5,152 21,698 16,426 9,040 4,635 11,855 -20.75%
-
NP to SH 8,355 5,152 21,698 16,426 9,040 4,635 11,855 -20.75%
-
Tax Rate 4.35% 6.80% 19.68% 14.72% 12.08% 4.18% -3.56% -
Total Cost 114,180 54,887 255,431 196,841 129,446 57,459 207,811 -32.84%
-
Net Worth 175,644 218,660 186,179 180,385 172,060 169,041 163,517 4.87%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 175,644 218,660 186,179 180,385 172,060 169,041 163,517 4.87%
NOSH 474,715 299,534 273,793 273,311 273,111 272,647 272,528 44.62%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 6.82% 8.58% 7.83% 7.70% 6.53% 7.46% 5.40% -
ROE 4.76% 2.36% 11.65% 9.11% 5.25% 2.74% 7.25% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 25.81 20.04 101.22 78.03 50.71 22.77 80.60 -53.09%
EPS 1.76 1.72 7.93 6.01 3.31 1.70 4.35 -45.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.73 0.68 0.66 0.63 0.62 0.60 -27.48%
Adjusted Per Share Value based on latest NOSH - 273,555
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 6.12 3.00 13.84 10.65 6.91 3.10 10.97 -32.15%
EPS 0.42 0.26 1.08 0.82 0.45 0.23 0.59 -20.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0877 0.1092 0.093 0.0901 0.0859 0.0844 0.0816 4.90%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.45 1.09 1.18 0.72 0.60 0.605 0.60 -
P/RPS 1.74 5.44 1.17 0.92 1.18 2.66 0.74 76.55%
P/EPS 25.57 63.37 14.89 11.98 18.13 35.59 13.79 50.76%
EY 3.91 1.58 6.72 8.35 5.52 2.81 7.25 -33.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.49 1.74 1.09 0.95 0.98 1.00 14.13%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/03/15 09/12/14 30/09/14 18/06/14 26/03/14 18/12/13 30/09/13 -
Price 0.485 0.465 1.16 1.21 0.645 0.555 0.62 -
P/RPS 1.88 2.32 1.15 1.55 1.27 2.44 0.77 81.02%
P/EPS 27.56 27.03 14.64 20.13 19.49 32.65 14.25 55.04%
EY 3.63 3.70 6.83 4.97 5.13 3.06 7.02 -35.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.64 1.71 1.83 1.02 0.90 1.03 17.33%

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