[M&A] QoQ TTM Result on 31-Jan-2012 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 9.72%
YoY- 2347.58%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 213,662 198,570 178,288 163,307 158,669 156,128 159,605 21.35%
PBT 16,306 50,644 44,858 40,570 36,915 -2,951 -1,175 -
Tax 72 74 673 673 674 721 149 -38.28%
NP 16,378 50,718 45,531 41,243 37,589 -2,230 -1,026 -
-
NP to SH 16,378 50,718 45,531 41,243 37,589 -2,230 -1,026 -
-
Tax Rate -0.44% -0.15% -1.50% -1.66% -1.83% - - -
Total Cost 197,284 147,852 132,757 122,064 121,080 158,358 160,631 14.61%
-
Net Worth 157,824 149,125 116,407 102,549 47,045 25,500 25,298 237.01%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 157,824 149,125 116,407 102,549 47,045 25,500 25,298 237.01%
NOSH 272,111 271,136 270,714 244,166 90,472 84,999 84,326 117.59%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 7.67% 25.54% 25.54% 25.25% 23.69% -1.43% -0.64% -
ROE 10.38% 34.01% 39.11% 40.22% 79.90% -8.75% -4.06% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 78.52 73.24 65.86 66.88 175.38 183.68 189.27 -44.22%
EPS 6.02 18.71 16.82 16.89 41.55 -2.62 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.43 0.42 0.52 0.30 0.30 54.88%
Adjusted Per Share Value based on latest NOSH - 244,166
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 10.67 9.91 8.90 8.15 7.92 7.79 7.97 21.36%
EPS 0.82 2.53 2.27 2.06 1.88 -0.11 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0788 0.0745 0.0581 0.0512 0.0235 0.0127 0.0126 237.56%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.77 0.45 0.49 0.56 0.43 0.32 0.28 -
P/RPS 0.98 0.61 0.74 0.84 0.25 0.17 0.15 247.49%
P/EPS 12.79 2.41 2.91 3.32 1.03 -12.20 -23.01 -
EY 7.82 41.57 34.32 30.16 96.62 -8.20 -4.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.82 1.14 1.33 0.83 1.07 0.93 26.79%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 18/12/12 26/09/12 27/06/12 28/03/12 09/12/11 30/09/11 24/06/11 -
Price 0.70 0.76 0.49 0.49 0.69 0.25 0.27 -
P/RPS 0.89 1.04 0.74 0.73 0.39 0.14 0.14 241.25%
P/EPS 11.63 4.06 2.91 2.90 1.66 -9.53 -22.19 -
EY 8.60 24.61 34.32 34.47 60.21 -10.49 -4.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.38 1.14 1.17 1.33 0.83 0.90 21.70%

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