[M&A] QoQ Quarter Result on 30-Apr-2012 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 5.83%
YoY- 488.94%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 53,907 58,071 62,935 50,220 42,436 42,979 42,653 16.81%
PBT 4,047 4,902 4,761 3,415 3,228 39,240 -1,025 -
Tax -4 -4 85 -4 -5 -2 685 -
NP 4,043 4,898 4,846 3,411 3,223 39,238 -340 -
-
NP to SH 4,043 4,898 4,846 3,411 3,223 39,238 -340 -
-
Tax Rate 0.10% 0.08% -1.79% 0.12% 0.15% 0.01% - -
Total Cost 49,864 53,173 58,089 46,809 39,213 3,741 42,993 10.33%
-
Net Worth 160,091 157,824 149,125 116,407 102,549 47,045 25,500 238.42%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 160,091 157,824 149,125 116,407 102,549 47,045 25,500 238.42%
NOSH 271,342 272,111 271,136 270,714 244,166 90,472 84,999 116.04%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 7.50% 8.43% 7.70% 6.79% 7.59% 91.30% -0.80% -
ROE 2.53% 3.10% 3.25% 2.93% 3.14% 83.40% -1.33% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 19.87 21.34 23.21 18.55 17.38 47.50 50.18 -45.92%
EPS 1.49 1.80 1.79 1.26 1.32 43.37 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.55 0.43 0.42 0.52 0.30 56.65%
Adjusted Per Share Value based on latest NOSH - 270,714
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 2.69 2.90 3.14 2.51 2.12 2.15 2.13 16.75%
EPS 0.20 0.24 0.24 0.17 0.16 1.96 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0799 0.0788 0.0745 0.0581 0.0512 0.0235 0.0127 238.90%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.70 0.77 0.45 0.49 0.56 0.43 0.32 -
P/RPS 3.52 3.61 1.94 2.64 3.22 0.91 0.64 209.97%
P/EPS 46.98 42.78 25.18 38.89 42.42 0.99 -80.00 -
EY 2.13 2.34 3.97 2.57 2.36 100.86 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.33 0.82 1.14 1.33 0.83 1.07 7.30%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 18/12/12 26/09/12 27/06/12 28/03/12 09/12/11 30/09/11 -
Price 0.68 0.70 0.76 0.49 0.49 0.69 0.25 -
P/RPS 3.42 3.28 3.27 2.64 2.82 1.45 0.50 258.23%
P/EPS 45.64 38.89 42.52 38.89 37.12 1.59 -62.50 -
EY 2.19 2.57 2.35 2.57 2.69 62.86 -1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.21 1.38 1.14 1.17 1.33 0.83 24.16%

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