[M&A] QoQ TTM Result on 31-Jul-2007 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -332.87%
YoY- -4218.32%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 235,184 240,132 239,918 246,150 233,314 215,423 197,506 12.35%
PBT -43,962 -45,997 -49,091 -47,068 -8,163 -3,503 2,976 -
Tax 1,782 747 -339 -631 -3,016 -2,275 -1,973 -
NP -42,180 -45,250 -49,430 -47,699 -11,179 -5,778 1,003 -
-
NP to SH -42,627 -45,538 -49,306 -47,443 -10,960 -5,465 1,171 -
-
Tax Rate - - - - - - 66.30% -
Total Cost 277,364 285,382 289,348 293,849 244,493 221,201 196,503 25.85%
-
Net Worth 64,578 66,102 67,804 70,590 93,266 98,314 102,686 -26.61%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - 2,007 2,807 -
Div Payout % - - - - - 0.00% 239.74% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 64,578 66,102 67,804 70,590 93,266 98,314 102,686 -26.61%
NOSH 83,868 83,673 83,709 84,036 84,023 84,029 84,169 -0.23%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin -17.93% -18.84% -20.60% -19.38% -4.79% -2.68% 0.51% -
ROE -66.01% -68.89% -72.72% -67.21% -11.75% -5.56% 1.14% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 280.42 286.99 286.61 292.91 277.68 256.37 234.65 12.62%
EPS -50.83 -54.42 -58.90 -56.45 -13.04 -6.50 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 2.39 3.34 -
NAPS 0.77 0.79 0.81 0.84 1.11 1.17 1.22 -26.44%
Adjusted Per Share Value based on latest NOSH - 84,036
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 11.74 11.99 11.98 12.29 11.65 10.76 9.86 12.35%
EPS -2.13 -2.27 -2.46 -2.37 -0.55 -0.27 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.14 -
NAPS 0.0322 0.033 0.0339 0.0352 0.0466 0.0491 0.0513 -26.71%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.41 0.45 0.44 0.47 0.68 0.79 0.76 -
P/RPS 0.15 0.16 0.15 0.16 0.24 0.31 0.32 -39.68%
P/EPS -0.81 -0.83 -0.75 -0.83 -5.21 -12.15 54.63 -
EY -123.97 -120.94 -133.87 -120.12 -19.18 -8.23 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 3.02 4.39 -
P/NAPS 0.53 0.57 0.54 0.56 0.61 0.68 0.62 -9.93%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 25/03/08 28/12/07 28/09/07 28/06/07 29/05/07 28/12/06 -
Price 0.40 0.41 0.43 0.43 0.47 0.54 0.79 -
P/RPS 0.14 0.14 0.15 0.15 0.17 0.21 0.34 -44.68%
P/EPS -0.79 -0.75 -0.73 -0.76 -3.60 -8.30 56.78 -
EY -127.07 -132.74 -136.98 -131.29 -27.75 -12.04 1.76 -
DY 0.00 0.00 0.00 0.00 0.00 4.42 4.22 -
P/NAPS 0.52 0.52 0.53 0.51 0.42 0.46 0.65 -13.83%

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