[M&A] QoQ Quarter Result on 31-Jan-2013 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -17.46%
YoY- 25.44%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 62,094 57,744 49,944 53,907 58,071 62,935 50,220 15.15%
PBT 4,837 184 2,315 4,047 4,902 4,761 3,415 26.04%
Tax -202 458 -43 -4 -4 85 -4 1256.51%
NP 4,635 642 2,272 4,043 4,898 4,846 3,411 22.61%
-
NP to SH 4,635 642 2,272 4,043 4,898 4,846 3,411 22.61%
-
Tax Rate 4.18% -248.91% 1.86% 0.10% 0.08% -1.79% 0.12% -
Total Cost 57,459 57,102 47,672 49,864 53,173 58,089 46,809 14.60%
-
Net Worth 169,041 160,500 164,240 160,091 157,824 149,125 116,407 28.14%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 169,041 160,500 164,240 160,091 157,824 149,125 116,407 28.14%
NOSH 272,647 267,500 273,734 271,342 272,111 271,136 270,714 0.47%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 7.46% 1.11% 4.55% 7.50% 8.43% 7.70% 6.79% -
ROE 2.74% 0.40% 1.38% 2.53% 3.10% 3.25% 2.93% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 22.77 21.59 18.25 19.87 21.34 23.21 18.55 14.59%
EPS 1.70 0.24 0.83 1.49 1.80 1.79 1.26 22.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.60 0.59 0.58 0.55 0.43 27.54%
Adjusted Per Share Value based on latest NOSH - 271,342
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 3.10 2.88 2.49 2.69 2.90 3.14 2.51 15.06%
EPS 0.23 0.03 0.11 0.20 0.24 0.24 0.17 22.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0844 0.0801 0.082 0.0799 0.0788 0.0745 0.0581 28.17%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.605 0.60 0.675 0.70 0.77 0.45 0.49 -
P/RPS 2.66 2.78 3.70 3.52 3.61 1.94 2.64 0.50%
P/EPS 35.59 250.00 81.33 46.98 42.78 25.18 38.89 -5.72%
EY 2.81 0.40 1.23 2.13 2.34 3.97 2.57 6.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.00 1.13 1.19 1.33 0.82 1.14 -9.56%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 18/12/13 30/09/13 25/06/13 29/03/13 18/12/12 26/09/12 27/06/12 -
Price 0.555 0.62 0.635 0.68 0.70 0.76 0.49 -
P/RPS 2.44 2.87 3.48 3.42 3.28 3.27 2.64 -5.10%
P/EPS 32.65 258.33 76.51 45.64 38.89 42.52 38.89 -10.97%
EY 3.06 0.39 1.31 2.19 2.57 2.35 2.57 12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.03 1.06 1.15 1.21 1.38 1.14 -14.54%

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