[M&A] QoQ Quarter Result on 31-Oct-2002 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
20-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- 32.89%
YoY- 83.44%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 31,555 23,441 26,591 30,092 30,036 25,824 27,990 8.34%
PBT -15,119 -2,461 -300 -222 -472 -2,782 -3,984 143.89%
Tax 336 -135 -151 -288 472 2,782 3,984 -80.85%
NP -14,783 -2,596 -451 -510 0 0 0 -
-
NP to SH -14,783 -2,596 -451 -510 -760 -2,989 -3,960 141.22%
-
Tax Rate - - - - - - - -
Total Cost 46,338 26,037 27,042 30,602 30,036 25,824 27,990 40.07%
-
Net Worth 35,342 50,957 53,958 53,811 54,285 54,637 57,432 -27.71%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 35,342 50,957 53,958 53,811 54,285 54,637 57,432 -27.71%
NOSH 40,623 40,123 40,267 40,157 40,211 40,174 40,162 0.76%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin -46.85% -11.07% -1.70% -1.69% 0.00% 0.00% 0.00% -
ROE -41.83% -5.09% -0.84% -0.95% -1.40% -5.47% -6.90% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 77.68 58.42 66.04 74.93 74.69 64.28 69.69 7.52%
EPS -36.39 -6.47 -1.12 -1.27 -1.89 -7.44 -9.86 139.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 1.27 1.34 1.34 1.35 1.36 1.43 -28.26%
Adjusted Per Share Value based on latest NOSH - 40,157
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 1.58 1.17 1.33 1.50 1.50 1.29 1.40 8.42%
EPS -0.74 -0.13 -0.02 -0.03 -0.04 -0.15 -0.20 139.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0254 0.0269 0.0269 0.0271 0.0273 0.0287 -27.88%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 0.90 0.70 0.81 0.67 0.85 1.01 1.05 -
P/RPS 1.16 1.20 1.23 0.89 1.14 1.57 1.51 -16.16%
P/EPS -2.47 -10.82 -72.32 -52.76 -44.97 -13.58 -10.65 -62.35%
EY -40.43 -9.24 -1.38 -1.90 -2.22 -7.37 -9.39 165.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.55 0.60 0.50 0.63 0.74 0.73 25.87%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 19/06/03 27/03/03 20/12/02 20/09/02 14/06/02 27/03/02 -
Price 0.78 0.77 0.70 0.62 0.78 0.89 0.90 -
P/RPS 1.00 1.32 1.06 0.83 1.04 1.38 1.29 -15.65%
P/EPS -2.14 -11.90 -62.50 -48.82 -41.27 -11.96 -9.13 -62.08%
EY -46.65 -8.40 -1.60 -2.05 -2.42 -8.36 -10.96 163.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.61 0.52 0.46 0.58 0.65 0.63 26.92%

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