[M&A] QoQ Quarter Result on 30-Apr-2008 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- -148.54%
YoY- 58.82%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 41,162 56,918 55,331 51,658 57,503 65,375 60,648 -22.67%
PBT -3,544 450 -11,457 -2,229 -1,255 830 -41,308 -80.40%
Tax 21 -79 -476 396 636 -143 893 -91.69%
NP -3,523 371 -11,933 -1,833 -619 687 -40,415 -80.19%
-
NP to SH -3,490 304 -11,744 -2,038 -820 519 -40,288 -80.27%
-
Tax Rate - 17.56% - - - 17.23% - -
Total Cost 44,685 56,547 67,264 53,491 58,122 64,688 101,063 -41.81%
-
Net Worth 50,457 54,044 52,956 64,578 66,102 67,804 70,590 -19.97%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 50,457 54,044 52,956 64,578 66,102 67,804 70,590 -19.97%
NOSH 84,096 84,444 84,058 83,868 83,673 83,709 84,036 0.04%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -8.56% 0.65% -21.57% -3.55% -1.08% 1.05% -66.64% -
ROE -6.92% 0.56% -22.18% -3.16% -1.24% 0.77% -57.07% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 48.95 67.40 65.82 61.59 68.72 78.10 72.17 -22.71%
EPS -4.15 0.36 -13.98 -2.43 -0.98 0.62 -47.94 -80.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.64 0.63 0.77 0.79 0.81 0.84 -20.01%
Adjusted Per Share Value based on latest NOSH - 83,868
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 2.06 2.84 2.76 2.58 2.87 3.26 3.03 -22.59%
EPS -0.17 0.02 -0.59 -0.10 -0.04 0.03 -2.01 -80.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.027 0.0264 0.0322 0.033 0.0339 0.0352 -19.89%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.32 0.34 0.42 0.41 0.45 0.44 0.47 -
P/RPS 0.65 0.50 0.64 0.67 0.65 0.56 0.65 0.00%
P/EPS -7.71 94.44 -3.01 -16.87 -45.92 70.97 -0.98 293.10%
EY -12.97 1.06 -33.26 -5.93 -2.18 1.41 -102.00 -74.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.67 0.53 0.57 0.54 0.56 -3.58%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 17/12/08 29/09/08 26/06/08 25/03/08 28/12/07 28/09/07 -
Price 0.30 0.31 0.42 0.40 0.41 0.43 0.43 -
P/RPS 0.61 0.46 0.64 0.65 0.60 0.55 0.60 1.10%
P/EPS -7.23 86.11 -3.01 -16.46 -41.84 69.35 -0.90 298.58%
EY -13.83 1.16 -33.26 -6.08 -2.39 1.44 -111.49 -74.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.67 0.52 0.52 0.53 0.51 -1.30%

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