[M&A] QoQ Cumulative Quarter Result on 31-Jul-2018 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- -65.23%
YoY- -136.9%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 173,554 117,808 62,763 255,763 206,810 148,955 85,069 61.06%
PBT -14,705 -8,933 -3,725 -6,565 405 8,611 9,336 -
Tax 2 0 0 -6,305 -8,194 -6,087 -3,056 -
NP -14,703 -8,933 -3,725 -12,870 -7,789 2,524 6,280 -
-
NP to SH -14,703 -8,933 -3,725 -12,870 -7,789 2,524 6,280 -
-
Tax Rate - - - - 2,023.21% 70.69% 32.73% -
Total Cost 188,257 126,741 66,488 268,633 214,599 146,431 78,789 79.01%
-
Net Worth 278,657 278,657 291,042 297,234 303,427 322,004 328,196 -10.36%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 7,740 7,740 7,740 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 278,657 278,657 291,042 297,234 303,427 322,004 328,196 -10.36%
NOSH 619,239 619,239 619,239 619,239 619,239 619,239 619,239 0.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin -8.47% -7.58% -5.94% -5.03% -3.77% 1.69% 7.38% -
ROE -5.28% -3.21% -1.28% -4.33% -2.57% 0.78% 1.91% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 28.03 19.02 10.14 41.30 33.40 24.05 13.74 61.06%
EPS -2.37 -1.44 -0.60 -1.25 -0.46 0.41 1.01 -
DPS 1.25 1.25 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.47 0.48 0.49 0.52 0.53 -10.36%
Adjusted Per Share Value based on latest NOSH - 619,239
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 8.66 5.88 3.13 12.77 10.33 7.44 4.25 60.93%
EPS -0.73 -0.45 -0.19 -0.64 -0.39 0.13 0.31 -
DPS 0.39 0.39 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.1391 0.1391 0.1453 0.1484 0.1515 0.1608 0.1639 -10.38%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.22 0.22 0.24 0.30 0.285 0.38 0.455 -
P/RPS 0.78 1.16 2.37 0.73 0.85 1.58 3.31 -61.94%
P/EPS -9.27 -15.25 -39.90 -14.43 -22.66 93.23 44.87 -
EY -10.79 -6.56 -2.51 -6.93 -4.41 1.07 2.23 -
DY 5.68 5.68 5.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.51 0.63 0.58 0.73 0.86 -31.34%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 28/03/19 12/12/18 26/09/18 27/06/18 20/03/18 20/12/17 -
Price 0.20 0.22 0.24 0.27 0.29 0.315 0.405 -
P/RPS 0.71 1.16 2.37 0.65 0.87 1.31 2.95 -61.40%
P/EPS -8.42 -15.25 -39.90 -12.99 -23.06 77.28 39.93 -
EY -11.87 -6.56 -2.51 -7.70 -4.34 1.29 2.50 -
DY 6.25 5.68 5.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.51 0.56 0.59 0.61 0.76 -30.60%

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