[M&A] QoQ TTM Result on 30-Apr-2009 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -15.02%
YoY- 54.22%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 180,532 185,110 190,580 189,979 205,069 221,410 229,867 -14.83%
PBT -22,072 -22,145 -18,014 -19,073 -16,780 -14,491 -14,111 34.63%
Tax -40 -194 -300 -541 -138 477 413 -
NP -22,112 -22,339 -18,314 -19,614 -16,918 -14,014 -13,698 37.48%
-
NP to SH -22,249 -22,470 -18,422 -19,516 -16,968 -14,298 -14,083 35.53%
-
Tax Rate - - - - - - - -
Total Cost 202,644 207,449 208,894 209,593 221,987 235,424 243,565 -11.51%
-
Net Worth 27,731 31,060 34,456 45,356 50,457 54,044 52,956 -34.95%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 27,731 31,060 34,456 45,356 50,457 54,044 52,956 -34.95%
NOSH 84,035 83,946 84,041 83,992 84,096 84,444 84,058 -0.01%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -12.25% -12.07% -9.61% -10.32% -8.25% -6.33% -5.96% -
ROE -80.23% -72.34% -53.46% -43.03% -33.63% -26.46% -26.59% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 214.83 220.51 226.77 226.19 243.85 262.20 273.46 -14.82%
EPS -26.48 -26.77 -21.92 -23.24 -20.18 -16.93 -16.75 35.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.37 0.41 0.54 0.60 0.64 0.63 -34.94%
Adjusted Per Share Value based on latest NOSH - 83,992
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 9.01 9.24 9.51 9.48 10.24 11.05 11.48 -14.87%
EPS -1.11 -1.12 -0.92 -0.97 -0.85 -0.71 -0.70 35.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0138 0.0155 0.0172 0.0226 0.0252 0.027 0.0264 -35.03%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.27 0.25 0.25 0.30 0.32 0.34 0.42 -
P/RPS 0.13 0.11 0.11 0.13 0.13 0.13 0.15 -9.07%
P/EPS -1.02 -0.93 -1.14 -1.29 -1.59 -2.01 -2.51 -45.04%
EY -98.06 -107.07 -87.68 -77.45 -63.05 -49.80 -39.89 81.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.68 0.61 0.56 0.53 0.53 0.67 14.37%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 26/03/10 30/12/09 29/09/09 29/06/09 30/03/09 17/12/08 29/09/08 -
Price 0.27 0.24 0.28 0.28 0.30 0.31 0.42 -
P/RPS 0.13 0.11 0.12 0.12 0.12 0.12 0.15 -9.07%
P/EPS -1.02 -0.90 -1.28 -1.21 -1.49 -1.83 -2.51 -45.04%
EY -98.06 -111.53 -78.29 -82.98 -67.26 -54.62 -39.89 81.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.65 0.68 0.52 0.50 0.48 0.67 14.37%

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