[M&A] QoQ Cumulative Quarter Result on 31-Oct-2002 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
20-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- 95.27%
YoY- 83.44%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 111,679 80,124 56,683 30,092 110,625 80,589 54,765 61.01%
PBT -18,102 -2,983 -522 -222 -10,141 -9,669 -6,887 90.79%
Tax -238 -574 -439 -288 10,141 9,669 6,887 -
NP -18,340 -3,557 -961 -510 0 0 0 -
-
NP to SH -18,340 -3,557 -961 -510 -10,788 -10,028 -7,039 89.67%
-
Tax Rate - - - - - - - -
Total Cost 130,019 83,681 57,644 30,602 110,625 80,589 54,765 78.24%
-
Net Worth 35,339 50,986 53,880 53,811 54,200 54,595 57,420 -27.71%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 35,339 50,986 53,880 53,811 54,200 54,595 57,420 -27.71%
NOSH 40,620 40,146 40,209 40,157 40,148 40,144 40,154 0.77%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin -16.42% -4.44% -1.70% -1.69% 0.00% 0.00% 0.00% -
ROE -51.90% -6.98% -1.78% -0.95% -19.90% -18.37% -12.26% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 274.93 199.58 140.97 74.93 275.54 200.75 136.39 59.77%
EPS -45.15 -8.86 -2.39 -1.27 -26.87 -24.98 -17.53 88.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 1.27 1.34 1.34 1.35 1.36 1.43 -28.26%
Adjusted Per Share Value based on latest NOSH - 40,157
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 5.58 4.00 2.83 1.50 5.52 4.02 2.73 61.26%
EPS -0.92 -0.18 -0.05 -0.03 -0.54 -0.50 -0.35 90.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0255 0.0269 0.0269 0.0271 0.0273 0.0287 -27.88%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 0.90 0.70 0.81 0.67 0.85 1.01 1.05 -
P/RPS 0.33 0.35 0.57 0.89 0.31 0.50 0.77 -43.24%
P/EPS -1.99 -7.90 -33.89 -52.76 -3.16 -4.04 -5.99 -52.12%
EY -50.17 -12.66 -2.95 -1.90 -31.61 -24.73 -16.70 108.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.55 0.60 0.50 0.63 0.74 0.73 25.87%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 19/06/03 27/03/03 20/12/02 20/09/02 14/06/02 27/03/02 -
Price 0.78 0.77 0.70 0.62 0.78 0.89 0.90 -
P/RPS 0.28 0.39 0.50 0.83 0.28 0.44 0.66 -43.62%
P/EPS -1.73 -8.69 -29.29 -48.82 -2.90 -3.56 -5.13 -51.64%
EY -57.88 -11.51 -3.41 -2.05 -34.45 -28.07 -19.48 107.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.61 0.52 0.46 0.58 0.65 0.63 26.92%

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