[M&A] QoQ TTM Result on 30-Apr-2021 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
23-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 87.27%
YoY- 97.18%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 177,708 251,744 314,156 313,924 216,140 155,196 115,172 33.42%
PBT 5,355 8,827 9,687 2,976 -6,317 -13,652 -20,110 -
Tax -26,086 -26,802 -2,545 -1,074 -1,114 18 658 -
NP -20,731 -17,975 7,142 1,902 -7,431 -13,634 -19,452 4.32%
-
NP to SH -22,536 -20,642 4,229 -1,245 -9,780 -14,808 -19,881 8.69%
-
Tax Rate 487.13% 303.64% 26.27% 36.09% - - - -
Total Cost 198,439 269,719 307,014 312,022 223,571 168,830 134,624 29.42%
-
Net Worth 187,728 187,728 216,171 214,948 219,961 214,321 215,236 -8.69%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - 7,050 7,050 7,050 7,050 - - -
Div Payout % - 0.00% 166.71% 0.00% 0.00% - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 187,728 187,728 216,171 214,948 219,961 214,321 215,236 -8.69%
NOSH 574,109 574,109 574,109 574,109 619,239 619,239 619,239 -4.90%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin -11.67% -7.14% 2.27% 0.61% -3.44% -8.79% -16.89% -
ROE -12.00% -11.00% 1.96% -0.58% -4.45% -6.91% -9.24% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 31.24 44.25 55.22 55.50 38.32 27.52 20.33 33.05%
EPS -3.96 -3.63 0.74 -0.22 -1.73 -2.63 -3.51 8.35%
DPS 0.00 1.25 1.25 1.25 1.25 0.00 0.00 -
NAPS 0.33 0.33 0.38 0.38 0.39 0.38 0.38 -8.95%
Adjusted Per Share Value based on latest NOSH - 574,109
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 8.87 12.57 15.68 15.67 10.79 7.75 5.75 33.40%
EPS -1.13 -1.03 0.21 -0.06 -0.49 -0.74 -0.99 9.19%
DPS 0.00 0.35 0.35 0.35 0.35 0.00 0.00 -
NAPS 0.0937 0.0937 0.1079 0.1073 0.1098 0.107 0.1075 -8.72%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.29 0.325 0.39 0.41 0.325 0.21 0.13 -
P/RPS 0.93 0.73 0.71 0.74 0.85 0.76 0.64 28.20%
P/EPS -7.32 -8.96 52.46 -186.28 -18.74 -8.00 -3.70 57.39%
EY -13.66 -11.16 1.91 -0.54 -5.34 -12.50 -27.00 -36.42%
DY 0.00 3.85 3.21 3.05 3.85 0.00 0.00 -
P/NAPS 0.88 0.98 1.03 1.08 0.83 0.55 0.34 88.18%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 24/03/22 16/12/21 28/09/21 23/06/21 24/03/21 19/11/20 24/09/20 -
Price 0.285 0.30 0.44 0.40 0.395 0.325 0.20 -
P/RPS 0.91 0.68 0.80 0.72 1.03 1.18 0.98 -4.80%
P/EPS -7.19 -8.27 59.19 -181.74 -22.78 -12.38 -5.70 16.69%
EY -13.90 -12.10 1.69 -0.55 -4.39 -8.08 -17.55 -14.36%
DY 0.00 4.17 2.84 3.13 3.16 0.00 0.00 -
P/NAPS 0.86 0.91 1.16 1.05 1.01 0.86 0.53 37.96%

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