[M&A] QoQ Quarter Result on 31-Oct-2013 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 621.96%
YoY- -5.37%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 63,862 74,781 76,392 62,094 57,744 49,944 53,907 11.99%
PBT 7,755 8,978 5,445 4,837 184 2,315 4,047 54.46%
Tax -2,483 -1,592 -1,040 -202 458 -43 -4 7263.08%
NP 5,272 7,386 4,405 4,635 642 2,272 4,043 19.41%
-
NP to SH 5,272 7,386 4,405 4,635 642 2,272 4,043 19.41%
-
Tax Rate 32.02% 17.73% 19.10% 4.18% -248.91% 1.86% 0.10% -
Total Cost 58,590 67,395 71,987 57,459 57,102 47,672 49,864 11.38%
-
Net Worth 187,191 180,546 172,369 169,041 160,500 164,240 160,091 11.02%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 187,191 180,546 172,369 169,041 160,500 164,240 160,091 11.02%
NOSH 275,282 273,555 273,602 272,647 267,500 273,734 271,342 0.96%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 8.26% 9.88% 5.77% 7.46% 1.11% 4.55% 7.50% -
ROE 2.82% 4.09% 2.56% 2.74% 0.40% 1.38% 2.53% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 23.20 27.34 27.92 22.77 21.59 18.25 19.87 10.91%
EPS 1.92 2.70 1.61 1.70 0.24 0.83 1.49 18.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.63 0.62 0.60 0.60 0.59 9.95%
Adjusted Per Share Value based on latest NOSH - 272,647
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 3.19 3.73 3.81 3.10 2.88 2.49 2.69 12.07%
EPS 0.26 0.37 0.22 0.23 0.03 0.11 0.20 19.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0901 0.0861 0.0844 0.0801 0.082 0.0799 11.07%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.18 0.72 0.60 0.605 0.60 0.675 0.70 -
P/RPS 5.09 2.63 2.15 2.66 2.78 3.70 3.52 27.96%
P/EPS 61.61 26.67 37.27 35.59 250.00 81.33 46.98 19.86%
EY 1.62 3.75 2.68 2.81 0.40 1.23 2.13 -16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.09 0.95 0.98 1.00 1.13 1.19 28.91%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 18/06/14 26/03/14 18/12/13 30/09/13 25/06/13 29/03/13 -
Price 1.16 1.21 0.645 0.555 0.62 0.635 0.68 -
P/RPS 5.00 4.43 2.31 2.44 2.87 3.48 3.42 28.90%
P/EPS 60.57 44.81 40.06 32.65 258.33 76.51 45.64 20.82%
EY 1.65 2.23 2.50 3.06 0.39 1.31 2.19 -17.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.83 1.02 0.90 1.03 1.06 1.15 30.37%

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