[M&A] QoQ Quarter Result on 30-Apr-2014 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
18-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 67.67%
YoY- 225.09%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 62,497 60,039 63,862 74,781 76,392 62,094 57,744 5.39%
PBT 3,207 5,528 7,755 8,978 5,445 4,837 184 568.74%
Tax -5 -376 -2,483 -1,592 -1,040 -202 458 -
NP 3,202 5,152 5,272 7,386 4,405 4,635 642 191.06%
-
NP to SH 3,202 5,152 5,272 7,386 4,405 4,635 642 191.06%
-
Tax Rate 0.16% 6.80% 32.02% 17.73% 19.10% 4.18% -248.91% -
Total Cost 59,295 54,887 58,590 67,395 71,987 57,459 57,102 2.53%
-
Net Worth 142,739 218,660 187,191 180,546 172,369 169,041 160,500 -7.50%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 142,739 218,660 187,191 180,546 172,369 169,041 160,500 -7.50%
NOSH 385,783 299,534 275,282 273,555 273,602 272,647 267,500 27.56%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 5.12% 8.58% 8.26% 9.88% 5.77% 7.46% 1.11% -
ROE 2.24% 2.36% 2.82% 4.09% 2.56% 2.74% 0.40% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 16.20 20.04 23.20 27.34 27.92 22.77 21.59 -17.38%
EPS 0.83 1.72 1.92 2.70 1.61 1.70 0.24 128.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.73 0.68 0.66 0.63 0.62 0.60 -27.48%
Adjusted Per Share Value based on latest NOSH - 273,555
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 3.12 3.00 3.19 3.73 3.81 3.10 2.88 5.46%
EPS 0.16 0.26 0.26 0.37 0.22 0.23 0.03 204.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0713 0.1092 0.0935 0.0901 0.0861 0.0844 0.0801 -7.44%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.45 1.09 1.18 0.72 0.60 0.605 0.60 -
P/RPS 2.78 5.44 5.09 2.63 2.15 2.66 2.78 0.00%
P/EPS 54.22 63.37 61.61 26.67 37.27 35.59 250.00 -63.80%
EY 1.84 1.58 1.62 3.75 2.68 2.81 0.40 175.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.49 1.74 1.09 0.95 0.98 1.00 14.13%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/03/15 09/12/14 30/09/14 18/06/14 26/03/14 18/12/13 30/09/13 -
Price 0.485 0.465 1.16 1.21 0.645 0.555 0.62 -
P/RPS 2.99 2.32 5.00 4.43 2.31 2.44 2.87 2.76%
P/EPS 58.43 27.03 60.57 44.81 40.06 32.65 258.33 -62.77%
EY 1.71 3.70 1.65 2.23 2.50 3.06 0.39 167.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.64 1.71 1.83 1.02 0.90 1.03 17.33%

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