[M&A] QoQ TTM Result on 31-Jan-2011 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 60.73%
YoY- 91.75%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 158,669 156,128 159,605 162,625 161,411 172,421 182,223 -8.79%
PBT 36,915 -2,951 -1,175 -2,089 -5,133 -8,188 -19,337 -
Tax 674 721 149 133 312 294 -53 -
NP 37,589 -2,230 -1,026 -1,956 -4,821 -7,894 -19,390 -
-
NP to SH 37,589 -2,230 -1,026 -1,835 -4,673 -7,836 -19,349 -
-
Tax Rate -1.83% - - - - - - -
Total Cost 121,080 158,358 160,631 164,581 166,232 180,315 201,613 -28.75%
-
Net Worth 47,045 25,500 25,298 26,198 20,889 26,887 26,002 48.32%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 47,045 25,500 25,298 26,198 20,889 26,887 26,002 48.32%
NOSH 90,472 84,999 84,326 84,509 65,280 84,024 83,880 5.15%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 23.69% -1.43% -0.64% -1.20% -2.99% -4.58% -10.64% -
ROE 79.90% -8.75% -4.06% -7.00% -22.37% -29.14% -74.41% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 175.38 183.68 189.27 192.43 247.26 205.20 217.24 -13.26%
EPS 41.55 -2.62 -1.22 -2.17 -7.16 -9.33 -23.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.30 0.30 0.31 0.32 0.32 0.31 41.04%
Adjusted Per Share Value based on latest NOSH - 84,509
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 7.92 7.79 7.97 8.12 8.06 8.61 9.10 -8.82%
EPS 1.88 -0.11 -0.05 -0.09 -0.23 -0.39 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0127 0.0126 0.0131 0.0104 0.0134 0.013 48.23%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.43 0.32 0.28 0.25 0.28 0.29 0.31 -
P/RPS 0.25 0.17 0.15 0.13 0.11 0.14 0.14 47.03%
P/EPS 1.03 -12.20 -23.01 -11.51 -3.91 -3.11 -1.34 -
EY 96.62 -8.20 -4.35 -8.69 -25.57 -32.16 -74.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.07 0.93 0.81 0.88 0.91 1.00 -11.65%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 09/12/11 30/09/11 24/06/11 31/03/11 29/12/10 29/09/10 29/06/10 -
Price 0.69 0.25 0.27 0.28 0.25 0.29 0.26 -
P/RPS 0.39 0.14 0.14 0.15 0.10 0.14 0.12 118.93%
P/EPS 1.66 -9.53 -22.19 -12.90 -3.49 -3.11 -1.13 -
EY 60.21 -10.49 -4.51 -7.75 -28.63 -32.16 -88.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.83 0.90 0.90 0.78 0.91 0.84 35.73%

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