[M&A] QoQ Quarter Result on 30-Apr-2013 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -43.8%
YoY- -33.39%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 76,392 62,094 57,744 49,944 53,907 58,071 62,935 13.74%
PBT 5,445 4,837 184 2,315 4,047 4,902 4,761 9.33%
Tax -1,040 -202 458 -43 -4 -4 85 -
NP 4,405 4,635 642 2,272 4,043 4,898 4,846 -6.14%
-
NP to SH 4,405 4,635 642 2,272 4,043 4,898 4,846 -6.14%
-
Tax Rate 19.10% 4.18% -248.91% 1.86% 0.10% 0.08% -1.79% -
Total Cost 71,987 57,459 57,102 47,672 49,864 53,173 58,089 15.32%
-
Net Worth 172,369 169,041 160,500 164,240 160,091 157,824 149,125 10.10%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 172,369 169,041 160,500 164,240 160,091 157,824 149,125 10.10%
NOSH 273,602 272,647 267,500 273,734 271,342 272,111 271,136 0.60%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 5.77% 7.46% 1.11% 4.55% 7.50% 8.43% 7.70% -
ROE 2.56% 2.74% 0.40% 1.38% 2.53% 3.10% 3.25% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 27.92 22.77 21.59 18.25 19.87 21.34 23.21 13.06%
EPS 1.61 1.70 0.24 0.83 1.49 1.80 1.79 -6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.60 0.60 0.59 0.58 0.55 9.44%
Adjusted Per Share Value based on latest NOSH - 273,734
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 3.81 3.10 2.88 2.49 2.69 2.90 3.14 13.72%
EPS 0.22 0.23 0.03 0.11 0.20 0.24 0.24 -5.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.0844 0.0801 0.082 0.0799 0.0788 0.0745 10.09%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.60 0.605 0.60 0.675 0.70 0.77 0.45 -
P/RPS 2.15 2.66 2.78 3.70 3.52 3.61 1.94 7.07%
P/EPS 37.27 35.59 250.00 81.33 46.98 42.78 25.18 29.78%
EY 2.68 2.81 0.40 1.23 2.13 2.34 3.97 -22.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.98 1.00 1.13 1.19 1.33 0.82 10.27%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 18/12/13 30/09/13 25/06/13 29/03/13 18/12/12 26/09/12 -
Price 0.645 0.555 0.62 0.635 0.68 0.70 0.76 -
P/RPS 2.31 2.44 2.87 3.48 3.42 3.28 3.27 -20.63%
P/EPS 40.06 32.65 258.33 76.51 45.64 38.89 42.52 -3.88%
EY 2.50 3.06 0.39 1.31 2.19 2.57 2.35 4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.90 1.03 1.06 1.15 1.21 1.38 -18.20%

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