[M&A] QoQ Quarter Result on 31-Jan-2014 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -4.96%
YoY- 8.95%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 60,039 63,862 74,781 76,392 62,094 57,744 49,944 13.01%
PBT 5,528 7,755 8,978 5,445 4,837 184 2,315 78.37%
Tax -376 -2,483 -1,592 -1,040 -202 458 -43 322.76%
NP 5,152 5,272 7,386 4,405 4,635 642 2,272 72.34%
-
NP to SH 5,152 5,272 7,386 4,405 4,635 642 2,272 72.34%
-
Tax Rate 6.80% 32.02% 17.73% 19.10% 4.18% -248.91% 1.86% -
Total Cost 54,887 58,590 67,395 71,987 57,459 57,102 47,672 9.82%
-
Net Worth 218,660 187,191 180,546 172,369 169,041 160,500 164,240 20.95%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 218,660 187,191 180,546 172,369 169,041 160,500 164,240 20.95%
NOSH 299,534 275,282 273,555 273,602 272,647 267,500 273,734 6.17%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 8.58% 8.26% 9.88% 5.77% 7.46% 1.11% 4.55% -
ROE 2.36% 2.82% 4.09% 2.56% 2.74% 0.40% 1.38% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 20.04 23.20 27.34 27.92 22.77 21.59 18.25 6.41%
EPS 1.72 1.92 2.70 1.61 1.70 0.24 0.83 62.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.68 0.66 0.63 0.62 0.60 0.60 13.92%
Adjusted Per Share Value based on latest NOSH - 273,602
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 3.00 3.19 3.73 3.81 3.10 2.88 2.49 13.18%
EPS 0.26 0.26 0.37 0.22 0.23 0.03 0.11 77.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1092 0.0935 0.0901 0.0861 0.0844 0.0801 0.082 20.97%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 1.09 1.18 0.72 0.60 0.605 0.60 0.675 -
P/RPS 5.44 5.09 2.63 2.15 2.66 2.78 3.70 29.20%
P/EPS 63.37 61.61 26.67 37.27 35.59 250.00 81.33 -15.28%
EY 1.58 1.62 3.75 2.68 2.81 0.40 1.23 18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.74 1.09 0.95 0.98 1.00 1.13 20.18%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 09/12/14 30/09/14 18/06/14 26/03/14 18/12/13 30/09/13 25/06/13 -
Price 0.465 1.16 1.21 0.645 0.555 0.62 0.635 -
P/RPS 2.32 5.00 4.43 2.31 2.44 2.87 3.48 -23.62%
P/EPS 27.03 60.57 44.81 40.06 32.65 258.33 76.51 -49.93%
EY 3.70 1.65 2.23 2.50 3.06 0.39 1.31 99.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.71 1.83 1.02 0.90 1.03 1.06 -28.49%

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