[M&A] QoQ Quarter Result on 31-Oct-2012 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
18-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 1.07%
YoY- -87.52%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 57,744 49,944 53,907 58,071 62,935 50,220 42,436 22.81%
PBT 184 2,315 4,047 4,902 4,761 3,415 3,228 -85.21%
Tax 458 -43 -4 -4 85 -4 -5 -
NP 642 2,272 4,043 4,898 4,846 3,411 3,223 -65.92%
-
NP to SH 642 2,272 4,043 4,898 4,846 3,411 3,223 -65.92%
-
Tax Rate -248.91% 1.86% 0.10% 0.08% -1.79% 0.12% 0.15% -
Total Cost 57,102 47,672 49,864 53,173 58,089 46,809 39,213 28.50%
-
Net Worth 160,500 164,240 160,091 157,824 149,125 116,407 102,549 34.83%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 160,500 164,240 160,091 157,824 149,125 116,407 102,549 34.83%
NOSH 267,500 273,734 271,342 272,111 271,136 270,714 244,166 6.27%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 1.11% 4.55% 7.50% 8.43% 7.70% 6.79% 7.59% -
ROE 0.40% 1.38% 2.53% 3.10% 3.25% 2.93% 3.14% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 21.59 18.25 19.87 21.34 23.21 18.55 17.38 15.57%
EPS 0.24 0.83 1.49 1.80 1.79 1.26 1.32 -67.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.59 0.58 0.55 0.43 0.42 26.87%
Adjusted Per Share Value based on latest NOSH - 272,111
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 2.88 2.49 2.69 2.90 3.14 2.51 2.12 22.68%
EPS 0.03 0.11 0.20 0.24 0.24 0.17 0.16 -67.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.082 0.0799 0.0788 0.0745 0.0581 0.0512 34.80%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.60 0.675 0.70 0.77 0.45 0.49 0.56 -
P/RPS 2.78 3.70 3.52 3.61 1.94 2.64 3.22 -9.33%
P/EPS 250.00 81.33 46.98 42.78 25.18 38.89 42.42 226.62%
EY 0.40 1.23 2.13 2.34 3.97 2.57 2.36 -69.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.19 1.33 0.82 1.14 1.33 -17.32%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 25/06/13 29/03/13 18/12/12 26/09/12 27/06/12 28/03/12 -
Price 0.62 0.635 0.68 0.70 0.76 0.49 0.49 -
P/RPS 2.87 3.48 3.42 3.28 3.27 2.64 2.82 1.17%
P/EPS 258.33 76.51 45.64 38.89 42.52 38.89 37.12 264.94%
EY 0.39 1.31 2.19 2.57 2.35 2.57 2.69 -72.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.06 1.15 1.21 1.38 1.14 1.17 -8.15%

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