[M&A] QoQ Quarter Result on 31-Jan-2015 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -37.85%
YoY- -27.31%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 94,924 114,904 78,801 62,497 60,039 63,862 74,781 17.18%
PBT 13,024 13,752 8,778 3,207 5,528 7,755 8,978 28.06%
Tax -2,196 -3,982 -2,318 -5 -376 -2,483 -1,592 23.84%
NP 10,828 9,770 6,460 3,202 5,152 5,272 7,386 28.96%
-
NP to SH 10,828 9,770 6,460 3,202 5,152 5,272 7,386 28.96%
-
Tax Rate 16.86% 28.96% 26.41% 0.16% 6.80% 32.02% 17.73% -
Total Cost 84,096 105,134 72,341 59,295 54,887 58,590 67,395 15.85%
-
Net Worth 250,818 244,000 231,584 142,739 218,660 187,191 180,546 24.42%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 250,818 244,000 231,584 142,739 218,660 187,191 180,546 24.42%
NOSH 611,751 610,000 609,433 385,783 299,534 275,282 273,555 70.75%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 11.41% 8.50% 8.20% 5.12% 8.58% 8.26% 9.88% -
ROE 4.32% 4.00% 2.79% 2.24% 2.36% 2.82% 4.09% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 15.52 18.84 12.93 16.20 20.04 23.20 27.34 -31.37%
EPS 1.77 1.60 1.06 0.83 1.72 1.92 2.70 -24.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.38 0.37 0.73 0.68 0.66 -27.13%
Adjusted Per Share Value based on latest NOSH - 385,783
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 4.74 5.74 3.93 3.12 3.00 3.19 3.73 17.27%
EPS 0.54 0.49 0.32 0.16 0.26 0.26 0.37 28.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1252 0.1218 0.1156 0.0713 0.1092 0.0935 0.0901 24.44%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.485 0.52 0.42 0.45 1.09 1.18 0.72 -
P/RPS 3.13 2.76 3.25 2.78 5.44 5.09 2.63 12.26%
P/EPS 27.40 32.47 39.62 54.22 63.37 61.61 26.67 1.81%
EY 3.65 3.08 2.52 1.84 1.58 1.62 3.75 -1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.30 1.11 1.22 1.49 1.74 1.09 5.41%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 16/12/15 25/09/15 23/06/15 30/03/15 09/12/14 30/09/14 18/06/14 -
Price 0.575 0.445 0.405 0.485 0.465 1.16 1.21 -
P/RPS 3.71 2.36 3.13 2.99 2.32 5.00 4.43 -11.12%
P/EPS 32.49 27.78 38.21 58.43 27.03 60.57 44.81 -19.24%
EY 3.08 3.60 2.62 1.71 3.70 1.65 2.23 23.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.11 1.07 1.31 0.64 1.71 1.83 -16.31%

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