[M&A] QoQ Quarter Result on 30-Apr-2011 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- -103.48%
YoY- 47.98%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 42,436 42,979 42,653 35,239 37,798 40,438 46,130 -5.39%
PBT 3,228 39,240 -1,025 -873 -427 -626 751 163.65%
Tax -5 -2 685 -4 -4 45 112 -
NP 3,223 39,238 -340 -877 -431 -581 863 140.13%
-
NP to SH 3,223 39,238 -340 -877 -431 -581 863 140.13%
-
Tax Rate 0.15% 0.01% - - - - -14.91% -
Total Cost 39,213 3,741 42,993 36,116 38,229 41,019 45,267 -9.10%
-
Net Worth 102,549 47,045 25,500 25,298 26,198 20,889 26,887 143.51%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 102,549 47,045 25,500 25,298 26,198 20,889 26,887 143.51%
NOSH 244,166 90,472 84,999 84,326 84,509 65,280 84,024 103.24%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 7.59% 91.30% -0.80% -2.49% -1.14% -1.44% 1.87% -
ROE 3.14% 83.40% -1.33% -3.47% -1.65% -2.78% 3.21% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 17.38 47.50 50.18 41.79 44.73 61.94 54.90 -53.45%
EPS 1.32 43.37 -0.40 -1.04 -0.51 -0.89 1.03 17.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.52 0.30 0.30 0.31 0.32 0.32 19.81%
Adjusted Per Share Value based on latest NOSH - 84,326
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 2.12 2.15 2.13 1.76 1.89 2.02 2.30 -5.27%
EPS 0.16 1.96 -0.02 -0.04 -0.02 -0.03 0.04 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0512 0.0235 0.0127 0.0126 0.0131 0.0104 0.0134 143.80%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.56 0.43 0.32 0.28 0.25 0.28 0.29 -
P/RPS 3.22 0.91 0.64 0.67 0.56 0.45 0.53 231.86%
P/EPS 42.42 0.99 -80.00 -26.92 -49.02 -31.46 28.24 31.06%
EY 2.36 100.86 -1.25 -3.71 -2.04 -3.18 3.54 -23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.83 1.07 0.93 0.81 0.88 0.91 28.69%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 28/03/12 09/12/11 30/09/11 24/06/11 31/03/11 29/12/10 29/09/10 -
Price 0.49 0.69 0.25 0.27 0.28 0.25 0.29 -
P/RPS 2.82 1.45 0.50 0.65 0.63 0.40 0.53 203.85%
P/EPS 37.12 1.59 -62.50 -25.96 -54.90 -28.09 28.24 19.93%
EY 2.69 62.86 -1.60 -3.85 -1.82 -3.56 3.54 -16.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.33 0.83 0.90 0.90 0.78 0.91 18.18%

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