[M&A] QoQ Cumulative Quarter Result on 31-Oct-2005 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -54.82%
YoY- 28.28%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 172,766 124,954 86,240 46,868 163,169 120,067 82,626 63.73%
PBT 2,748 5,151 4,755 2,625 5,158 5,970 3,813 -19.66%
Tax -1,684 -192 -295 -147 396 -361 -275 235.82%
NP 1,064 4,959 4,460 2,478 5,554 5,609 3,538 -55.21%
-
NP to SH 1,152 4,957 4,411 2,363 5,230 5,780 3,538 -52.76%
-
Tax Rate 61.28% 3.73% 6.20% 5.60% -7.68% 6.05% 7.21% -
Total Cost 171,702 119,995 81,780 44,390 157,615 114,458 79,088 67.90%
-
Net Worth 96,540 96,897 99,087 83,822 100,904 85,629 80,663 12.76%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 2,028 2,802 799 - 1,695 - - -
Div Payout % 176.06% 56.54% 18.12% - 32.43% - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 96,540 96,897 99,087 83,822 100,904 85,629 80,663 12.76%
NOSH 81,126 80,080 79,909 79,831 84,793 82,336 79,864 1.05%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 0.62% 3.97% 5.17% 5.29% 3.40% 4.67% 4.28% -
ROE 1.19% 5.12% 4.45% 2.82% 5.18% 6.75% 4.39% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 212.96 156.03 107.92 58.71 192.43 145.83 103.46 62.02%
EPS 1.42 6.19 5.52 2.96 6.55 7.02 4.43 -53.26%
DPS 2.50 3.50 1.00 0.00 2.00 0.00 0.00 -
NAPS 1.19 1.21 1.24 1.05 1.19 1.04 1.01 11.58%
Adjusted Per Share Value based on latest NOSH - 79,831
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 8.63 6.24 4.31 2.34 8.15 5.99 4.13 63.66%
EPS 0.06 0.25 0.22 0.12 0.26 0.29 0.18 -52.02%
DPS 0.10 0.14 0.04 0.00 0.08 0.00 0.00 -
NAPS 0.0482 0.0484 0.0495 0.0418 0.0504 0.0428 0.0403 12.71%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.79 1.52 1.03 0.74 0.74 0.83 0.84 -
P/RPS 0.37 0.97 0.95 1.26 0.38 0.57 0.81 -40.77%
P/EPS 55.63 24.56 18.66 25.00 12.00 11.82 18.96 105.35%
EY 1.80 4.07 5.36 4.00 8.33 8.46 5.27 -51.23%
DY 3.16 2.30 0.97 0.00 2.70 0.00 0.00 -
P/NAPS 0.66 1.26 0.83 0.70 0.62 0.80 0.83 -14.20%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 28/06/06 23/03/06 24/11/05 29/09/05 29/06/05 30/03/05 -
Price 0.69 0.94 1.37 0.75 0.73 0.74 0.85 -
P/RPS 0.32 0.60 1.27 1.28 0.38 0.51 0.82 -46.68%
P/EPS 48.59 15.19 24.82 25.34 11.84 10.54 19.19 86.08%
EY 2.06 6.59 4.03 3.95 8.45 9.49 5.21 -46.22%
DY 3.62 3.72 0.73 0.00 2.74 0.00 0.00 -
P/NAPS 0.58 0.78 1.10 0.71 0.61 0.71 0.84 -21.93%

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