[M&A] QoQ TTM Result on 31-Jul-2011 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- -117.35%
YoY- 71.54%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 178,288 163,307 158,669 156,128 159,605 162,625 161,411 6.86%
PBT 44,858 40,570 36,915 -2,951 -1,175 -2,089 -5,133 -
Tax 673 673 674 721 149 133 312 67.02%
NP 45,531 41,243 37,589 -2,230 -1,026 -1,956 -4,821 -
-
NP to SH 45,531 41,243 37,589 -2,230 -1,026 -1,835 -4,673 -
-
Tax Rate -1.50% -1.66% -1.83% - - - - -
Total Cost 132,757 122,064 121,080 158,358 160,631 164,581 166,232 -13.93%
-
Net Worth 116,407 102,549 47,045 25,500 25,298 26,198 20,889 214.65%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 116,407 102,549 47,045 25,500 25,298 26,198 20,889 214.65%
NOSH 270,714 244,166 90,472 84,999 84,326 84,509 65,280 158.34%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 25.54% 25.25% 23.69% -1.43% -0.64% -1.20% -2.99% -
ROE 39.11% 40.22% 79.90% -8.75% -4.06% -7.00% -22.37% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 65.86 66.88 175.38 183.68 189.27 192.43 247.26 -58.63%
EPS 16.82 16.89 41.55 -2.62 -1.22 -2.17 -7.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.52 0.30 0.30 0.31 0.32 21.79%
Adjusted Per Share Value based on latest NOSH - 84,999
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 8.90 8.15 7.92 7.79 7.97 8.12 8.06 6.83%
EPS 2.27 2.06 1.88 -0.11 -0.05 -0.09 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0581 0.0512 0.0235 0.0127 0.0126 0.0131 0.0104 215.17%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.49 0.56 0.43 0.32 0.28 0.25 0.28 -
P/RPS 0.74 0.84 0.25 0.17 0.15 0.13 0.11 256.77%
P/EPS 2.91 3.32 1.03 -12.20 -23.01 -11.51 -3.91 -
EY 34.32 30.16 96.62 -8.20 -4.35 -8.69 -25.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.33 0.83 1.07 0.93 0.81 0.88 18.85%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 27/06/12 28/03/12 09/12/11 30/09/11 24/06/11 31/03/11 29/12/10 -
Price 0.49 0.49 0.69 0.25 0.27 0.28 0.25 -
P/RPS 0.74 0.73 0.39 0.14 0.14 0.15 0.10 280.20%
P/EPS 2.91 2.90 1.66 -9.53 -22.19 -12.90 -3.49 -
EY 34.32 34.47 60.21 -10.49 -4.51 -7.75 -28.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.17 1.33 0.83 0.90 0.90 0.78 28.81%

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