[M&A] QoQ TTM Result on 31-Oct-2012 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
18-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -67.71%
YoY- -56.43%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 219,666 224,857 225,133 213,662 198,570 178,288 163,307 21.87%
PBT 11,448 16,025 17,125 16,306 50,644 44,858 40,570 -57.01%
Tax 407 34 73 72 74 673 673 -28.50%
NP 11,855 16,059 17,198 16,378 50,718 45,531 41,243 -56.47%
-
NP to SH 11,855 16,059 17,198 16,378 50,718 45,531 41,243 -56.47%
-
Tax Rate -3.56% -0.21% -0.43% -0.44% -0.15% -1.50% -1.66% -
Total Cost 207,811 208,798 207,935 197,284 147,852 132,757 122,064 42.62%
-
Net Worth 160,500 164,240 160,091 157,824 149,125 116,407 102,549 34.83%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 160,500 164,240 160,091 157,824 149,125 116,407 102,549 34.83%
NOSH 267,500 273,734 271,342 272,111 271,136 270,714 244,166 6.27%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 5.40% 7.14% 7.64% 7.67% 25.54% 25.54% 25.25% -
ROE 7.39% 9.78% 10.74% 10.38% 34.01% 39.11% 40.22% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 82.12 82.14 82.97 78.52 73.24 65.86 66.88 14.68%
EPS 4.43 5.87 6.34 6.02 18.71 16.82 16.89 -59.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.59 0.58 0.55 0.43 0.42 26.87%
Adjusted Per Share Value based on latest NOSH - 272,111
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 10.97 11.23 11.24 10.67 9.91 8.90 8.15 21.93%
EPS 0.59 0.80 0.86 0.82 2.53 2.27 2.06 -56.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.082 0.0799 0.0788 0.0745 0.0581 0.0512 34.80%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.60 0.675 0.70 0.77 0.45 0.49 0.56 -
P/RPS 0.73 0.82 0.84 0.98 0.61 0.74 0.84 -8.94%
P/EPS 13.54 11.51 11.04 12.79 2.41 2.91 3.32 155.48%
EY 7.39 8.69 9.05 7.82 41.57 34.32 30.16 -60.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.19 1.33 0.82 1.14 1.33 -17.32%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 25/06/13 29/03/13 18/12/12 26/09/12 27/06/12 28/03/12 -
Price 0.62 0.635 0.68 0.70 0.76 0.49 0.49 -
P/RPS 0.76 0.77 0.82 0.89 1.04 0.74 0.73 2.72%
P/EPS 13.99 10.82 10.73 11.63 4.06 2.91 2.90 185.77%
EY 7.15 9.24 9.32 8.60 24.61 34.32 34.47 -64.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.06 1.15 1.21 1.38 1.14 1.17 -8.15%

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