[M&A] QoQ TTM Result on 31-Jul-2009 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 5.61%
YoY- -30.81%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 182,223 180,532 185,110 190,580 189,979 205,069 221,410 -12.20%
PBT -19,337 -22,072 -22,145 -18,014 -19,073 -16,780 -14,491 21.27%
Tax -53 -40 -194 -300 -541 -138 477 -
NP -19,390 -22,112 -22,339 -18,314 -19,614 -16,918 -14,014 24.24%
-
NP to SH -19,349 -22,249 -22,470 -18,422 -19,516 -16,968 -14,298 22.41%
-
Tax Rate - - - - - - - -
Total Cost 201,613 202,644 207,449 208,894 209,593 221,987 235,424 -9.84%
-
Net Worth 26,002 27,731 31,060 34,456 45,356 50,457 54,044 -38.68%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 26,002 27,731 31,060 34,456 45,356 50,457 54,044 -38.68%
NOSH 83,880 84,035 83,946 84,041 83,992 84,096 84,444 -0.44%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin -10.64% -12.25% -12.07% -9.61% -10.32% -8.25% -6.33% -
ROE -74.41% -80.23% -72.34% -53.46% -43.03% -33.63% -26.46% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 217.24 214.83 220.51 226.77 226.19 243.85 262.20 -11.81%
EPS -23.07 -26.48 -26.77 -21.92 -23.24 -20.18 -16.93 22.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.33 0.37 0.41 0.54 0.60 0.64 -38.40%
Adjusted Per Share Value based on latest NOSH - 84,041
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 9.10 9.01 9.24 9.51 9.48 10.24 11.05 -12.17%
EPS -0.97 -1.11 -1.12 -0.92 -0.97 -0.85 -0.71 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.0138 0.0155 0.0172 0.0226 0.0252 0.027 -38.65%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.31 0.27 0.25 0.25 0.30 0.32 0.34 -
P/RPS 0.14 0.13 0.11 0.11 0.13 0.13 0.13 5.07%
P/EPS -1.34 -1.02 -0.93 -1.14 -1.29 -1.59 -2.01 -23.74%
EY -74.41 -98.06 -107.07 -87.68 -77.45 -63.05 -49.80 30.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.82 0.68 0.61 0.56 0.53 0.53 52.86%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 26/03/10 30/12/09 29/09/09 29/06/09 30/03/09 17/12/08 -
Price 0.26 0.27 0.24 0.28 0.28 0.30 0.31 -
P/RPS 0.12 0.13 0.11 0.12 0.12 0.12 0.12 0.00%
P/EPS -1.13 -1.02 -0.90 -1.28 -1.21 -1.49 -1.83 -27.55%
EY -88.72 -98.06 -111.53 -78.29 -82.98 -67.26 -54.62 38.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 0.65 0.68 0.52 0.50 0.48 45.36%

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