[M&A] QoQ Cumulative Quarter Result on 31-Jan-2015 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 62.17%
YoY- -7.58%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 94,924 316,240 201,336 122,535 60,039 277,129 213,267 -41.61%
PBT 13,024 31,265 17,513 8,735 5,528 27,016 19,261 -22.90%
Tax -2,196 -6,680 -2,698 -380 -376 -5,318 -2,835 -15.61%
NP 10,828 24,585 14,815 8,355 5,152 21,698 16,426 -24.19%
-
NP to SH 10,828 24,585 14,815 8,355 5,152 21,698 16,426 -24.19%
-
Tax Rate 16.86% 21.37% 15.41% 4.35% 6.80% 19.68% 14.72% -
Total Cost 84,096 291,655 186,521 114,180 54,887 255,431 196,841 -43.18%
-
Net Worth 250,818 199,129 174,835 175,644 218,660 186,179 180,385 24.50%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 250,818 199,129 174,835 175,644 218,660 186,179 180,385 24.50%
NOSH 611,751 497,824 460,093 474,715 299,534 273,793 273,311 70.86%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 11.41% 7.77% 7.36% 6.82% 8.58% 7.83% 7.70% -
ROE 4.32% 12.35% 8.47% 4.76% 2.36% 11.65% 9.11% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 15.52 63.52 43.76 25.81 20.04 101.22 78.03 -65.82%
EPS 1.77 4.04 3.22 1.76 1.72 7.93 6.01 -55.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.38 0.37 0.73 0.68 0.66 -27.13%
Adjusted Per Share Value based on latest NOSH - 385,783
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 4.74 15.79 10.05 6.12 3.00 13.84 10.65 -41.62%
EPS 0.54 1.23 0.74 0.42 0.26 1.08 0.82 -24.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1252 0.0994 0.0873 0.0877 0.1092 0.093 0.0901 24.44%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.485 0.52 0.42 0.45 1.09 1.18 0.72 -
P/RPS 3.13 0.82 0.96 1.74 5.44 1.17 0.92 125.70%
P/EPS 27.40 10.53 13.04 25.57 63.37 14.89 11.98 73.33%
EY 3.65 9.50 7.67 3.91 1.58 6.72 8.35 -42.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.30 1.11 1.22 1.49 1.74 1.09 5.41%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 16/12/15 25/09/15 23/06/15 30/03/15 09/12/14 30/09/14 18/06/14 -
Price 0.575 0.445 0.405 0.485 0.465 1.16 1.21 -
P/RPS 3.71 0.70 0.93 1.88 2.32 1.15 1.55 78.65%
P/EPS 32.49 9.01 12.58 27.56 27.03 14.64 20.13 37.47%
EY 3.08 11.10 7.95 3.63 3.70 6.83 4.97 -27.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.11 1.07 1.31 0.64 1.71 1.83 -16.31%

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