[M&A] QoQ Cumulative Quarter Result on 31-Jul-2006 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- -76.76%
YoY- -77.97%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 185,502 128,896 71,607 172,766 124,954 86,240 46,868 150.84%
PBT -5,760 -1,496 2,853 2,748 5,151 4,755 2,625 -
Tax -1,524 -885 -435 -1,684 -192 -295 -147 377.49%
NP -7,284 -2,381 2,418 1,064 4,959 4,460 2,478 -
-
NP to SH -7,155 -2,206 2,382 1,152 4,957 4,411 2,363 -
-
Tax Rate - - 15.25% 61.28% 3.73% 6.20% 5.60% -
Total Cost 192,786 131,277 69,189 171,702 119,995 81,780 44,390 166.90%
-
Net Worth 93,326 98,512 102,686 96,540 96,897 99,087 83,822 7.44%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - 2,028 2,802 799 - -
Div Payout % - - - 176.06% 56.54% 18.12% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 93,326 98,512 102,686 96,540 96,897 99,087 83,822 7.44%
NOSH 84,077 84,198 84,169 81,126 80,080 79,909 79,831 3.52%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -3.93% -1.85% 3.38% 0.62% 3.97% 5.17% 5.29% -
ROE -7.67% -2.24% 2.32% 1.19% 5.12% 4.45% 2.82% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 220.63 153.09 85.07 212.96 156.03 107.92 58.71 142.30%
EPS -8.51 -2.62 2.83 1.42 6.19 5.52 2.96 -
DPS 0.00 0.00 0.00 2.50 3.50 1.00 0.00 -
NAPS 1.11 1.17 1.22 1.19 1.21 1.24 1.05 3.78%
Adjusted Per Share Value based on latest NOSH - 83,810
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 9.26 6.44 3.57 8.63 6.24 4.31 2.34 150.81%
EPS -0.36 -0.11 0.12 0.06 0.25 0.22 0.12 -
DPS 0.00 0.00 0.00 0.10 0.14 0.04 0.00 -
NAPS 0.0466 0.0492 0.0513 0.0482 0.0484 0.0495 0.0418 7.53%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.68 0.79 0.76 0.79 1.52 1.03 0.74 -
P/RPS 0.31 0.52 0.89 0.37 0.97 0.95 1.26 -60.83%
P/EPS -7.99 -30.15 26.86 55.63 24.56 18.66 25.00 -
EY -12.51 -3.32 3.72 1.80 4.07 5.36 4.00 -
DY 0.00 0.00 0.00 3.16 2.30 0.97 0.00 -
P/NAPS 0.61 0.68 0.62 0.66 1.26 0.83 0.70 -8.78%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 29/05/07 28/12/06 29/09/06 28/06/06 23/03/06 24/11/05 -
Price 0.47 0.54 0.79 0.69 0.94 1.37 0.75 -
P/RPS 0.21 0.35 0.93 0.32 0.60 1.27 1.28 -70.13%
P/EPS -5.52 -20.61 27.92 48.59 15.19 24.82 25.34 -
EY -18.11 -4.85 3.58 2.06 6.59 4.03 3.95 -
DY 0.00 0.00 0.00 3.62 3.72 0.73 0.00 -
P/NAPS 0.42 0.46 0.65 0.58 0.78 1.10 0.71 -29.59%

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