[M&A] QoQ TTM Result on 30-Apr-2018 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
27-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -122.08%
YoY- -108.71%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 224,616 233,457 255,763 362,212 392,265 454,251 517,892 -42.61%
PBT -24,109 -19,626 -6,565 8,073 25,862 39,389 44,476 -
Tax -218 -3,249 -6,305 -11,436 -10,630 -9,934 -9,600 -91.92%
NP -24,327 -22,875 -12,870 -3,363 15,232 29,455 34,876 -
-
NP to SH -24,327 -22,875 -12,870 -3,363 15,232 29,455 34,876 -
-
Tax Rate - - - 141.66% 41.10% 25.22% 21.58% -
Total Cost 248,943 256,332 268,633 365,575 377,033 424,796 483,016 -35.63%
-
Net Worth 278,657 291,042 297,234 303,427 322,004 328,196 322,000 -9.16%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 7,740 7,740 - 9,288 9,288 9,288 9,288 -11.41%
Div Payout % 0.00% 0.00% - 0.00% 60.98% 31.53% 26.63% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 278,657 291,042 297,234 303,427 322,004 328,196 322,000 -9.16%
NOSH 619,239 619,239 619,239 619,239 619,239 619,239 619,239 0.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin -10.83% -9.80% -5.03% -0.93% 3.88% 6.48% 6.73% -
ROE -8.73% -7.86% -4.33% -1.11% 4.73% 8.97% 10.83% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 36.27 37.70 41.30 58.49 63.35 73.36 83.63 -42.61%
EPS -3.93 -3.69 -2.08 -0.54 2.46 4.76 5.63 -
DPS 1.25 1.25 0.00 1.50 1.50 1.50 1.50 -11.41%
NAPS 0.45 0.47 0.48 0.49 0.52 0.53 0.52 -9.16%
Adjusted Per Share Value based on latest NOSH - 619,239
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 11.21 11.66 12.77 18.08 19.58 22.68 25.86 -42.63%
EPS -1.21 -1.14 -0.64 -0.17 0.76 1.47 1.74 -
DPS 0.39 0.39 0.00 0.46 0.46 0.46 0.46 -10.39%
NAPS 0.1391 0.1453 0.1484 0.1515 0.1608 0.1639 0.1608 -9.18%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.22 0.24 0.30 0.285 0.38 0.455 0.50 -
P/RPS 0.61 0.64 0.73 0.49 0.60 0.62 0.60 1.10%
P/EPS -5.60 -6.50 -14.43 -52.48 15.45 9.57 8.88 -
EY -17.86 -15.39 -6.93 -1.91 6.47 10.45 11.26 -
DY 5.68 5.21 0.00 5.26 3.95 3.30 3.00 52.86%
P/NAPS 0.49 0.51 0.63 0.58 0.73 0.86 0.96 -36.05%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 28/03/19 12/12/18 26/09/18 27/06/18 20/03/18 20/12/17 28/09/17 -
Price 0.22 0.24 0.27 0.29 0.315 0.405 0.48 -
P/RPS 0.61 0.64 0.65 0.50 0.50 0.55 0.57 4.61%
P/EPS -5.60 -6.50 -12.99 -53.40 12.81 8.51 8.52 -
EY -17.86 -15.39 -7.70 -1.87 7.81 11.74 11.73 -
DY 5.68 5.21 0.00 5.17 4.76 3.70 3.13 48.61%
P/NAPS 0.49 0.51 0.56 0.59 0.61 0.76 0.92 -34.21%

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