[M&A] QoQ TTM Result on 31-Jul-2004 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 132.45%
YoY- 122.94%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 156,506 149,471 139,860 123,970 119,086 112,121 110,367 26.24%
PBT 5,716 2,801 1,522 751 -14,114 -15,817 -16,719 -
Tax 2,286 3,362 3,457 3,457 1,146 21 -40 -
NP 8,002 6,163 4,979 4,208 -12,968 -15,796 -16,759 -
-
NP to SH 8,002 6,163 4,979 4,208 -12,968 -15,796 -16,759 -
-
Tax Rate -39.99% -120.03% -227.14% -460.32% - - - -
Total Cost 148,504 143,308 134,881 119,762 132,054 127,917 127,126 10.92%
-
Net Worth 88,620 80,800 78,145 78,171 76,800 63,999 52,434 41.93%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 88,620 80,800 78,145 78,171 76,800 63,999 52,434 41.93%
NOSH 85,212 80,000 79,740 79,766 80,000 67,368 55,781 32.67%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 5.11% 4.12% 3.56% 3.39% -10.89% -14.09% -15.18% -
ROE 9.03% 7.63% 6.37% 5.38% -16.89% -24.68% -31.96% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 183.67 186.84 175.39 155.42 148.86 166.43 197.86 -4.84%
EPS 9.39 7.70 6.24 5.28 -16.21 -23.45 -30.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.01 0.98 0.98 0.96 0.95 0.94 6.97%
Adjusted Per Share Value based on latest NOSH - 79,766
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 7.81 7.46 6.98 6.19 5.95 5.60 5.51 26.20%
EPS 0.40 0.31 0.25 0.21 -0.65 -0.79 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0442 0.0403 0.039 0.039 0.0383 0.032 0.0262 41.75%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.83 0.84 0.80 0.74 0.70 0.79 0.74 -
P/RPS 0.45 0.45 0.46 0.48 0.47 0.47 0.37 13.95%
P/EPS 8.84 10.90 12.81 14.03 -4.32 -3.37 -2.46 -
EY 11.31 9.17 7.81 7.13 -23.16 -29.68 -40.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.83 0.82 0.76 0.73 0.83 0.79 0.84%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/06/05 30/03/05 26/11/04 29/09/04 30/06/04 26/04/04 30/01/04 -
Price 0.74 0.85 0.77 0.79 0.68 0.71 0.79 -
P/RPS 0.40 0.45 0.44 0.51 0.46 0.43 0.40 0.00%
P/EPS 7.88 11.03 12.33 14.98 -4.19 -3.03 -2.63 -
EY 12.69 9.06 8.11 6.68 -23.84 -33.02 -38.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.79 0.81 0.71 0.75 0.84 -10.61%

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