[M&A] QoQ TTM Result on 31-Jul-2003 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -327.9%
YoY- -70.49%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 119,086 112,121 110,367 111,679 110,163 112,546 113,945 2.98%
PBT -14,114 -15,817 -16,719 -18,102 -3,425 -3,746 -7,430 53.44%
Tax 1,146 21 -40 -238 -861 -933 -758 -
NP -12,968 -15,796 -16,759 -18,340 -4,286 -4,679 -8,188 35.91%
-
NP to SH -12,968 -15,796 -16,759 -18,340 -4,286 -4,679 -8,188 35.91%
-
Tax Rate - - - - - - - -
Total Cost 132,054 127,917 127,126 130,019 114,449 117,225 122,133 5.34%
-
Net Worth 76,800 63,999 52,434 35,342 50,957 53,958 53,811 26.79%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 76,800 63,999 52,434 35,342 50,957 53,958 53,811 26.79%
NOSH 80,000 67,368 55,781 40,623 40,123 40,267 40,157 58.39%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -10.89% -14.09% -15.18% -16.42% -3.89% -4.16% -7.19% -
ROE -16.89% -24.68% -31.96% -51.89% -8.41% -8.67% -15.22% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 148.86 166.43 197.86 274.91 274.56 279.49 283.75 -34.97%
EPS -16.21 -23.45 -30.04 -45.15 -10.68 -11.62 -20.39 -14.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.94 0.87 1.27 1.34 1.34 -19.95%
Adjusted Per Share Value based on latest NOSH - 40,623
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 5.95 5.60 5.51 5.58 5.50 5.62 5.69 3.02%
EPS -0.65 -0.79 -0.84 -0.92 -0.21 -0.23 -0.41 36.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.032 0.0262 0.0176 0.0254 0.0269 0.0269 26.58%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.70 0.79 0.74 0.90 0.70 0.81 0.67 -
P/RPS 0.47 0.47 0.37 0.33 0.25 0.29 0.24 56.59%
P/EPS -4.32 -3.37 -2.46 -1.99 -6.55 -6.97 -3.29 19.93%
EY -23.16 -29.68 -40.60 -50.16 -15.26 -14.35 -30.43 -16.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.79 1.03 0.55 0.60 0.50 28.72%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 26/04/04 30/01/04 30/09/03 19/06/03 27/03/03 20/12/02 -
Price 0.68 0.71 0.79 0.78 0.77 0.70 0.62 -
P/RPS 0.46 0.43 0.40 0.28 0.28 0.25 0.22 63.58%
P/EPS -4.19 -3.03 -2.63 -1.73 -7.21 -6.02 -3.04 23.87%
EY -23.84 -33.02 -38.03 -57.88 -13.87 -16.60 -32.89 -19.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.84 0.90 0.61 0.52 0.46 33.59%

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