[M&A] QoQ Quarter Result on 31-Jul-2014 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- -28.62%
YoY- 721.18%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 78,801 62,497 60,039 63,862 74,781 76,392 62,094 17.26%
PBT 8,778 3,207 5,528 7,755 8,978 5,445 4,837 48.94%
Tax -2,318 -5 -376 -2,483 -1,592 -1,040 -202 411.03%
NP 6,460 3,202 5,152 5,272 7,386 4,405 4,635 24.84%
-
NP to SH 6,460 3,202 5,152 5,272 7,386 4,405 4,635 24.84%
-
Tax Rate 26.41% 0.16% 6.80% 32.02% 17.73% 19.10% 4.18% -
Total Cost 72,341 59,295 54,887 58,590 67,395 71,987 57,459 16.64%
-
Net Worth 231,584 142,739 218,660 187,191 180,546 172,369 169,041 23.42%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 231,584 142,739 218,660 187,191 180,546 172,369 169,041 23.42%
NOSH 609,433 385,783 299,534 275,282 273,555 273,602 272,647 71.20%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 8.20% 5.12% 8.58% 8.26% 9.88% 5.77% 7.46% -
ROE 2.79% 2.24% 2.36% 2.82% 4.09% 2.56% 2.74% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 12.93 16.20 20.04 23.20 27.34 27.92 22.77 -31.49%
EPS 1.06 0.83 1.72 1.92 2.70 1.61 1.70 -27.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.73 0.68 0.66 0.63 0.62 -27.91%
Adjusted Per Share Value based on latest NOSH - 275,282
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 3.93 3.12 3.00 3.19 3.73 3.81 3.10 17.18%
EPS 0.32 0.16 0.26 0.26 0.37 0.22 0.23 24.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.0713 0.1092 0.0935 0.0901 0.0861 0.0844 23.40%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.42 0.45 1.09 1.18 0.72 0.60 0.605 -
P/RPS 3.25 2.78 5.44 5.09 2.63 2.15 2.66 14.33%
P/EPS 39.62 54.22 63.37 61.61 26.67 37.27 35.59 7.43%
EY 2.52 1.84 1.58 1.62 3.75 2.68 2.81 -7.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.22 1.49 1.74 1.09 0.95 0.98 8.68%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 30/03/15 09/12/14 30/09/14 18/06/14 26/03/14 18/12/13 -
Price 0.405 0.485 0.465 1.16 1.21 0.645 0.555 -
P/RPS 3.13 2.99 2.32 5.00 4.43 2.31 2.44 18.11%
P/EPS 38.21 58.43 27.03 60.57 44.81 40.06 32.65 11.08%
EY 2.62 1.71 3.70 1.65 2.23 2.50 3.06 -9.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.31 0.64 1.71 1.83 1.02 0.90 12.26%

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