[M&A] QoQ TTM Result on 31-Oct-2011 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
09-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 1785.61%
YoY- 904.39%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 198,570 178,288 163,307 158,669 156,128 159,605 162,625 14.25%
PBT 50,644 44,858 40,570 36,915 -2,951 -1,175 -2,089 -
Tax 74 673 673 674 721 149 133 -32.37%
NP 50,718 45,531 41,243 37,589 -2,230 -1,026 -1,956 -
-
NP to SH 50,718 45,531 41,243 37,589 -2,230 -1,026 -1,835 -
-
Tax Rate -0.15% -1.50% -1.66% -1.83% - - - -
Total Cost 147,852 132,757 122,064 121,080 158,358 160,631 164,581 -6.90%
-
Net Worth 149,125 116,407 102,549 47,045 25,500 25,298 26,198 219.14%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 149,125 116,407 102,549 47,045 25,500 25,298 26,198 219.14%
NOSH 271,136 270,714 244,166 90,472 84,999 84,326 84,509 117.68%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 25.54% 25.54% 25.25% 23.69% -1.43% -0.64% -1.20% -
ROE 34.01% 39.11% 40.22% 79.90% -8.75% -4.06% -7.00% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 73.24 65.86 66.88 175.38 183.68 189.27 192.43 -47.51%
EPS 18.71 16.82 16.89 41.55 -2.62 -1.22 -2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.43 0.42 0.52 0.30 0.30 0.31 46.60%
Adjusted Per Share Value based on latest NOSH - 90,472
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 9.91 8.90 8.15 7.92 7.79 7.97 8.12 14.21%
EPS 2.53 2.27 2.06 1.88 -0.11 -0.05 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0745 0.0581 0.0512 0.0235 0.0127 0.0126 0.0131 218.94%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.45 0.49 0.56 0.43 0.32 0.28 0.25 -
P/RPS 0.61 0.74 0.84 0.25 0.17 0.15 0.13 180.54%
P/EPS 2.41 2.91 3.32 1.03 -12.20 -23.01 -11.51 -
EY 41.57 34.32 30.16 96.62 -8.20 -4.35 -8.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.14 1.33 0.83 1.07 0.93 0.81 0.82%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 27/06/12 28/03/12 09/12/11 30/09/11 24/06/11 31/03/11 -
Price 0.76 0.49 0.49 0.69 0.25 0.27 0.28 -
P/RPS 1.04 0.74 0.73 0.39 0.14 0.14 0.15 264.03%
P/EPS 4.06 2.91 2.90 1.66 -9.53 -22.19 -12.90 -
EY 24.61 34.32 34.47 60.21 -10.49 -4.51 -7.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.14 1.17 1.33 0.83 0.90 0.90 33.00%

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