[M&A] QoQ Cumulative Quarter Result on 31-Oct-2007 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 101.09%
YoY- -78.21%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 229,867 174,536 122,878 65,375 246,150 185,502 128,896 47.11%
PBT -14,110 -2,653 -425 830 -47,068 -5,760 -1,496 347.01%
Tax 413 889 493 -143 -631 -1,524 -885 -
NP -13,697 -1,764 68 687 -47,699 -7,284 -2,381 221.39%
-
NP to SH -14,082 -2,338 -301 519 -47,443 -7,155 -2,206 244.50%
-
Tax Rate - - - 17.23% - - - -
Total Cost 243,564 176,300 122,810 64,688 293,849 192,786 131,277 51.04%
-
Net Worth 53,769 64,757 66,052 67,804 67,221 93,326 98,512 -33.23%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 53,769 64,757 66,052 67,804 67,221 93,326 98,512 -33.23%
NOSH 84,015 84,100 83,611 83,709 84,026 84,077 84,198 -0.14%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin -5.96% -1.01% 0.06% 1.05% -19.38% -3.93% -1.85% -
ROE -26.19% -3.61% -0.46% 0.77% -70.58% -7.67% -2.24% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 273.60 207.53 146.96 78.10 292.94 220.63 153.09 47.32%
EPS -16.76 -2.78 -0.36 0.62 -56.46 -8.51 -2.62 244.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.77 0.79 0.81 0.80 1.11 1.17 -33.13%
Adjusted Per Share Value based on latest NOSH - 83,709
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 11.48 8.71 6.13 3.26 12.29 9.26 6.44 47.06%
EPS -0.70 -0.12 -0.02 0.03 -2.37 -0.36 -0.11 243.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0323 0.033 0.0339 0.0336 0.0466 0.0492 -33.32%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.42 0.41 0.45 0.44 0.47 0.68 0.79 -
P/RPS 0.15 0.20 0.31 0.56 0.16 0.31 0.52 -56.37%
P/EPS -2.51 -14.75 -125.00 70.97 -0.83 -7.99 -30.15 -80.96%
EY -39.91 -6.78 -0.80 1.41 -120.13 -12.51 -3.32 425.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.53 0.57 0.54 0.59 0.61 0.68 -1.97%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 26/06/08 25/03/08 28/12/07 28/09/07 28/06/07 29/05/07 -
Price 0.42 0.40 0.41 0.43 0.43 0.47 0.54 -
P/RPS 0.15 0.19 0.28 0.55 0.15 0.21 0.35 -43.18%
P/EPS -2.51 -14.39 -113.89 69.35 -0.76 -5.52 -20.61 -75.46%
EY -39.91 -6.95 -0.88 1.44 -131.31 -18.11 -4.85 308.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.52 0.53 0.54 0.42 0.46 27.23%

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