[M&A] QoQ Quarter Result on 31-Oct-2003 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 107.24%
YoY- 310.0%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 36,439 30,406 28,345 28,780 31,555 23,441 26,591 23.39%
PBT -254 -758 602 1,161 -15,119 -2,461 -300 -10.51%
Tax 2,647 990 -90 -90 336 -135 -151 -
NP 2,393 232 512 1,071 -14,783 -2,596 -451 -
-
NP to SH 2,393 232 512 1,071 -14,783 -2,596 -451 -
-
Tax Rate - - 14.95% 7.75% - - - -
Total Cost 34,046 30,174 27,833 27,709 46,338 26,037 27,042 16.61%
-
Net Worth 78,171 76,800 63,999 52,434 35,342 50,957 53,958 28.06%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 78,171 76,800 63,999 52,434 35,342 50,957 53,958 28.06%
NOSH 79,766 80,000 67,368 55,781 40,623 40,123 40,267 57.79%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 6.57% 0.76% 1.81% 3.72% -46.85% -11.07% -1.70% -
ROE 3.06% 0.30% 0.80% 2.04% -41.83% -5.09% -0.84% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 45.68 38.01 42.07 51.59 77.68 58.42 66.04 -21.80%
EPS 3.00 0.29 0.76 1.92 -36.39 -6.47 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.96 0.95 0.94 0.87 1.27 1.34 -18.84%
Adjusted Per Share Value based on latest NOSH - 55,781
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 1.82 1.52 1.42 1.44 1.58 1.17 1.33 23.28%
EPS 0.12 0.01 0.03 0.05 -0.74 -0.13 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0383 0.032 0.0262 0.0176 0.0254 0.0269 28.12%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.74 0.70 0.79 0.74 0.90 0.70 0.81 -
P/RPS 1.62 1.84 1.88 1.43 1.16 1.20 1.23 20.17%
P/EPS 24.67 241.38 103.95 38.54 -2.47 -10.82 -72.32 -
EY 4.05 0.41 0.96 2.59 -40.43 -9.24 -1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.83 0.79 1.03 0.55 0.60 17.08%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 30/06/04 26/04/04 30/01/04 30/09/03 19/06/03 27/03/03 -
Price 0.79 0.68 0.71 0.79 0.78 0.77 0.70 -
P/RPS 1.73 1.79 1.69 1.53 1.00 1.32 1.06 38.66%
P/EPS 26.33 234.48 93.42 41.15 -2.14 -11.90 -62.50 -
EY 3.80 0.43 1.07 2.43 -46.65 -8.40 -1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.71 0.75 0.84 0.90 0.61 0.52 34.41%

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