[M&A] QoQ TTM Result on 30-Apr-2003 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 8.4%
YoY- 73.61%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 112,121 110,367 111,679 110,163 112,546 113,945 110,628 0.89%
PBT -15,817 -16,719 -18,102 -3,425 -3,746 -7,430 -10,111 34.64%
Tax 21 -40 -238 -861 -933 -758 -646 -
NP -15,796 -16,759 -18,340 -4,286 -4,679 -8,188 -10,757 29.10%
-
NP to SH -15,796 -16,759 -18,340 -4,286 -4,679 -8,188 -10,757 29.10%
-
Tax Rate - - - - - - - -
Total Cost 127,917 127,126 130,019 114,449 117,225 122,133 121,385 3.54%
-
Net Worth 63,999 52,434 35,342 50,957 53,958 53,811 54,285 11.56%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 63,999 52,434 35,342 50,957 53,958 53,811 54,285 11.56%
NOSH 67,368 55,781 40,623 40,123 40,267 40,157 40,211 40.92%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin -14.09% -15.18% -16.42% -3.89% -4.16% -7.19% -9.72% -
ROE -24.68% -31.96% -51.89% -8.41% -8.67% -15.22% -19.82% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 166.43 197.86 274.91 274.56 279.49 283.75 275.11 -28.40%
EPS -23.45 -30.04 -45.15 -10.68 -11.62 -20.39 -26.75 -8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.87 1.27 1.34 1.34 1.35 -20.83%
Adjusted Per Share Value based on latest NOSH - 40,123
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 5.60 5.51 5.58 5.50 5.62 5.69 5.52 0.96%
EPS -0.79 -0.84 -0.92 -0.21 -0.23 -0.41 -0.54 28.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.0262 0.0176 0.0254 0.0269 0.0269 0.0271 11.68%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.79 0.74 0.90 0.70 0.81 0.67 0.85 -
P/RPS 0.47 0.37 0.33 0.25 0.29 0.24 0.31 31.87%
P/EPS -3.37 -2.46 -1.99 -6.55 -6.97 -3.29 -3.18 3.93%
EY -29.68 -40.60 -50.16 -15.26 -14.35 -30.43 -31.47 -3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 1.03 0.55 0.60 0.50 0.63 20.11%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 26/04/04 30/01/04 30/09/03 19/06/03 27/03/03 20/12/02 20/09/02 -
Price 0.71 0.79 0.78 0.77 0.70 0.62 0.78 -
P/RPS 0.43 0.40 0.28 0.28 0.25 0.22 0.28 33.00%
P/EPS -3.03 -2.63 -1.73 -7.21 -6.02 -3.04 -2.92 2.48%
EY -33.02 -38.03 -57.88 -13.87 -16.60 -32.89 -34.30 -2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 0.90 0.61 0.52 0.46 0.58 18.63%

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