[M&A] QoQ TTM Result on 31-Jan-2022 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
24-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jan-2022 [#2]
Profit Trend
QoQ- -9.18%
YoY- -130.43%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 76,493 51,801 78,828 177,708 251,744 314,156 313,924 -67.62%
PBT -2,094 901 1,229 5,355 8,827 9,687 2,976 -
Tax -25,574 -26,175 -26,988 -26,086 -26,802 -2,545 -1,074 1157.84%
NP -27,668 -25,274 -25,759 -20,731 -17,975 7,142 1,902 -
-
NP to SH -28,382 -26,288 -26,968 -22,536 -20,642 4,229 -1,245 1114.83%
-
Tax Rate - 2,905.11% 2,195.93% 487.13% 303.64% 26.27% 36.09% -
Total Cost 104,161 77,075 104,587 198,439 269,719 307,014 312,022 -58.36%
-
Net Worth 187,728 108,085 187,728 187,728 187,728 216,171 214,948 -10.25%
Dividend
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - - - - 7,050 7,050 7,050 -
Div Payout % - - - - 0.00% 166.71% 0.00% -
Equity
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 187,728 108,085 187,728 187,728 187,728 216,171 214,948 -10.25%
NOSH 574,109 568,873 574,109 574,109 574,109 574,109 574,109 0.00%
Ratio Analysis
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin -36.17% -48.79% -32.68% -11.67% -7.14% 2.27% 0.61% -
ROE -15.12% -24.32% -14.37% -12.00% -11.00% 1.96% -0.58% -
Per Share
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 13.45 9.11 13.86 31.24 44.25 55.22 55.50 -67.76%
EPS -4.99 -4.62 -4.74 -3.96 -3.63 0.74 -0.22 1109.93%
DPS 0.00 0.00 0.00 0.00 1.25 1.25 1.25 -
NAPS 0.33 0.19 0.33 0.33 0.33 0.38 0.38 -10.65%
Adjusted Per Share Value based on latest NOSH - 574,109
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 3.82 2.59 3.94 8.87 12.57 15.68 15.67 -67.61%
EPS -1.42 -1.31 -1.35 -1.13 -1.03 0.21 -0.06 1151.71%
DPS 0.00 0.00 0.00 0.00 0.35 0.35 0.35 -
NAPS 0.0937 0.054 0.0937 0.0937 0.0937 0.1079 0.1073 -10.25%
Price Multiplier on Financial Quarter End Date
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 29/07/22 30/06/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.245 0.26 0.32 0.29 0.325 0.39 0.41 -
P/RPS 1.82 2.86 2.31 0.93 0.73 0.71 0.74 105.19%
P/EPS -4.91 -5.63 -6.75 -7.32 -8.96 52.46 -186.28 -94.51%
EY -20.36 -17.77 -14.81 -13.66 -11.16 1.91 -0.54 1715.67%
DY 0.00 0.00 0.00 0.00 3.85 3.21 3.05 -
P/NAPS 0.74 1.37 0.97 0.88 0.98 1.03 1.08 -26.06%
Price Multiplier on Announcement Date
31/07/22 30/06/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 27/09/22 - 23/06/22 24/03/22 16/12/21 28/09/21 23/06/21 -
Price 0.275 0.00 0.26 0.285 0.30 0.44 0.40 -
P/RPS 2.05 0.00 1.88 0.91 0.68 0.80 0.72 130.64%
P/EPS -5.51 0.00 -5.48 -7.19 -8.27 59.19 -181.74 -93.87%
EY -18.14 0.00 -18.23 -13.90 -12.10 1.69 -0.55 1531.64%
DY 0.00 0.00 0.00 0.00 4.17 2.84 3.13 -
P/NAPS 0.83 0.00 0.79 0.86 0.91 1.16 1.05 -17.12%

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