[M&A] QoQ Cumulative Quarter Result on 31-Oct-2010 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- 92.59%
YoY- 84.48%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 156,128 113,475 78,236 40,438 172,421 126,291 88,032 46.67%
PBT -2,951 -1,926 -1,053 -626 -8,188 -8,939 -7,152 -44.66%
Tax 722 37 41 45 294 182 202 134.31%
NP -2,229 -1,889 -1,012 -581 -7,894 -8,757 -6,950 -53.24%
-
NP to SH -2,229 -1,889 -1,012 -581 -7,836 -8,699 -7,013 -53.52%
-
Tax Rate - - - - - - - -
Total Cost 158,357 115,364 79,248 41,019 180,315 135,048 94,982 40.73%
-
Net Worth 25,233 25,186 26,143 20,889 26,896 26,054 27,716 -6.08%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 25,233 25,186 26,143 20,889 26,896 26,054 27,716 -6.08%
NOSH 84,113 83,955 84,333 65,280 84,050 84,048 83,988 0.09%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin -1.43% -1.66% -1.29% -1.44% -4.58% -6.93% -7.89% -
ROE -8.83% -7.50% -3.87% -2.78% -29.13% -33.39% -25.30% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 185.62 135.16 92.77 61.94 205.14 150.26 104.81 46.53%
EPS -2.65 -2.25 -1.20 -0.89 -9.33 -10.35 -8.35 -53.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.31 0.32 0.32 0.31 0.33 -6.17%
Adjusted Per Share Value based on latest NOSH - 65,280
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 7.79 5.67 3.91 2.02 8.61 6.31 4.40 46.50%
EPS -0.11 -0.09 -0.05 -0.03 -0.39 -0.43 -0.35 -53.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0126 0.0126 0.0131 0.0104 0.0134 0.013 0.0138 -5.90%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.32 0.28 0.25 0.28 0.29 0.31 0.27 -
P/RPS 0.17 0.21 0.27 0.45 0.14 0.21 0.26 -24.72%
P/EPS -12.08 -12.44 -20.83 -31.46 -3.11 -3.00 -3.23 141.52%
EY -8.28 -8.04 -4.80 -3.18 -32.15 -33.39 -30.93 -58.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.93 0.81 0.88 0.91 1.00 0.82 19.46%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 30/09/11 24/06/11 31/03/11 29/12/10 29/09/10 29/06/10 26/03/10 -
Price 0.25 0.27 0.28 0.25 0.29 0.26 0.27 -
P/RPS 0.13 0.20 0.30 0.40 0.14 0.17 0.26 -37.08%
P/EPS -9.43 -12.00 -23.33 -28.09 -3.11 -2.51 -3.23 104.67%
EY -10.60 -8.33 -4.29 -3.56 -32.15 -39.81 -30.93 -51.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.90 0.90 0.78 0.91 0.84 0.82 0.81%

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