[M&A] QoQ TTM Result on 30-Apr-2004 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 17.9%
YoY- -202.57%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 149,471 139,860 123,970 119,086 112,121 110,367 111,679 21.34%
PBT 2,801 1,522 751 -14,114 -15,817 -16,719 -18,102 -
Tax 3,362 3,457 3,457 1,146 21 -40 -238 -
NP 6,163 4,979 4,208 -12,968 -15,796 -16,759 -18,340 -
-
NP to SH 6,163 4,979 4,208 -12,968 -15,796 -16,759 -18,340 -
-
Tax Rate -120.03% -227.14% -460.32% - - - - -
Total Cost 143,308 134,881 119,762 132,054 127,917 127,126 130,019 6.67%
-
Net Worth 80,800 78,145 78,171 76,800 63,999 52,434 35,342 73.11%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 80,800 78,145 78,171 76,800 63,999 52,434 35,342 73.11%
NOSH 80,000 79,740 79,766 80,000 67,368 55,781 40,623 56.79%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 4.12% 3.56% 3.39% -10.89% -14.09% -15.18% -16.42% -
ROE 7.63% 6.37% 5.38% -16.89% -24.68% -31.96% -51.89% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 186.84 175.39 155.42 148.86 166.43 197.86 274.91 -22.60%
EPS 7.70 6.24 5.28 -16.21 -23.45 -30.04 -45.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.98 0.98 0.96 0.95 0.94 0.87 10.40%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 7.46 6.98 6.19 5.95 5.60 5.51 5.58 21.25%
EPS 0.31 0.25 0.21 -0.65 -0.79 -0.84 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.039 0.039 0.0383 0.032 0.0262 0.0176 73.28%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.84 0.80 0.74 0.70 0.79 0.74 0.90 -
P/RPS 0.45 0.46 0.48 0.47 0.47 0.37 0.33 22.85%
P/EPS 10.90 12.81 14.03 -4.32 -3.37 -2.46 -1.99 -
EY 9.17 7.81 7.13 -23.16 -29.68 -40.60 -50.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.76 0.73 0.83 0.79 1.03 -13.34%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 30/03/05 26/11/04 29/09/04 30/06/04 26/04/04 30/01/04 30/09/03 -
Price 0.85 0.77 0.79 0.68 0.71 0.79 0.78 -
P/RPS 0.45 0.44 0.51 0.46 0.43 0.40 0.28 37.00%
P/EPS 11.03 12.33 14.98 -4.19 -3.03 -2.63 -1.73 -
EY 9.06 8.11 6.68 -23.84 -33.02 -38.03 -57.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.79 0.81 0.71 0.75 0.84 0.90 -4.47%

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