[M&A] QoQ Quarter Result on 31-Jul-2013 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -71.74%
YoY- -86.75%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 74,781 76,392 62,094 57,744 49,944 53,907 58,071 18.41%
PBT 8,978 5,445 4,837 184 2,315 4,047 4,902 49.85%
Tax -1,592 -1,040 -202 458 -43 -4 -4 5370.37%
NP 7,386 4,405 4,635 642 2,272 4,043 4,898 31.59%
-
NP to SH 7,386 4,405 4,635 642 2,272 4,043 4,898 31.59%
-
Tax Rate 17.73% 19.10% 4.18% -248.91% 1.86% 0.10% 0.08% -
Total Cost 67,395 71,987 57,459 57,102 47,672 49,864 53,173 17.16%
-
Net Worth 180,546 172,369 169,041 160,500 164,240 160,091 157,824 9.40%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 180,546 172,369 169,041 160,500 164,240 160,091 157,824 9.40%
NOSH 273,555 273,602 272,647 267,500 273,734 271,342 272,111 0.35%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 9.88% 5.77% 7.46% 1.11% 4.55% 7.50% 8.43% -
ROE 4.09% 2.56% 2.74% 0.40% 1.38% 2.53% 3.10% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 27.34 27.92 22.77 21.59 18.25 19.87 21.34 18.01%
EPS 2.70 1.61 1.70 0.24 0.83 1.49 1.80 31.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.62 0.60 0.60 0.59 0.58 9.02%
Adjusted Per Share Value based on latest NOSH - 267,500
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 3.73 3.81 3.10 2.88 2.49 2.69 2.90 18.32%
EPS 0.37 0.22 0.23 0.03 0.11 0.20 0.24 33.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0901 0.0861 0.0844 0.0801 0.082 0.0799 0.0788 9.37%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.72 0.60 0.605 0.60 0.675 0.70 0.77 -
P/RPS 2.63 2.15 2.66 2.78 3.70 3.52 3.61 -19.08%
P/EPS 26.67 37.27 35.59 250.00 81.33 46.98 42.78 -27.08%
EY 3.75 2.68 2.81 0.40 1.23 2.13 2.34 37.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.95 0.98 1.00 1.13 1.19 1.33 -12.45%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 18/06/14 26/03/14 18/12/13 30/09/13 25/06/13 29/03/13 18/12/12 -
Price 1.21 0.645 0.555 0.62 0.635 0.68 0.70 -
P/RPS 4.43 2.31 2.44 2.87 3.48 3.42 3.28 22.25%
P/EPS 44.81 40.06 32.65 258.33 76.51 45.64 38.89 9.93%
EY 2.23 2.50 3.06 0.39 1.31 2.19 2.57 -9.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.02 0.90 1.03 1.06 1.15 1.21 31.85%

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