[M&A] QoQ Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
18-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -90.34%
YoY- -87.52%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 219,666 161,922 111,978 58,071 198,570 135,635 85,415 87.81%
PBT 11,448 11,264 8,949 4,902 50,644 45,883 42,468 -58.30%
Tax 407 -51 -8 -4 74 -11 -7 -
NP 11,855 11,213 8,941 4,898 50,718 45,872 42,461 -57.31%
-
NP to SH 11,855 11,213 8,941 4,898 50,718 45,872 42,461 -57.31%
-
Tax Rate -3.56% 0.45% 0.09% 0.08% -0.15% 0.02% 0.02% -
Total Cost 207,811 150,709 103,037 53,173 147,852 89,763 42,954 186.32%
-
Net Worth 163,517 163,296 160,340 157,824 121,052 87,317 71,363 73.89%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 163,517 163,296 160,340 157,824 121,052 87,317 71,363 73.89%
NOSH 272,528 272,160 271,762 272,111 220,095 203,063 169,911 37.06%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 5.40% 6.92% 7.98% 8.43% 25.54% 33.82% 49.71% -
ROE 7.25% 6.87% 5.58% 3.10% 41.90% 52.53% 59.50% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 80.60 59.50 41.20 21.34 90.22 66.79 50.27 37.02%
EPS 4.35 4.12 3.29 1.80 23.04 22.59 24.99 -68.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.59 0.58 0.55 0.43 0.42 26.87%
Adjusted Per Share Value based on latest NOSH - 272,111
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 10.97 8.08 5.59 2.90 9.91 6.77 4.26 87.98%
EPS 0.59 0.56 0.45 0.24 2.53 2.29 2.12 -57.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0816 0.0815 0.08 0.0788 0.0604 0.0436 0.0356 73.93%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.60 0.675 0.70 0.77 0.45 0.49 0.56 -
P/RPS 0.74 1.13 1.70 3.61 0.50 0.73 1.11 -23.70%
P/EPS 13.79 16.38 21.28 42.78 1.95 2.17 2.24 236.27%
EY 7.25 6.10 4.70 2.34 51.21 46.10 44.63 -70.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.19 1.33 0.82 1.14 1.33 -17.32%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 25/06/13 29/03/13 18/12/12 26/09/12 27/06/12 28/03/12 -
Price 0.62 0.635 0.68 0.70 0.76 0.49 0.49 -
P/RPS 0.77 1.07 1.65 3.28 0.84 0.73 0.97 -14.27%
P/EPS 14.25 15.41 20.67 38.89 3.30 2.17 1.96 275.74%
EY 7.02 6.49 4.84 2.57 30.32 46.10 51.00 -73.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.06 1.15 1.21 1.38 1.14 1.17 -8.15%

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