[M&A] YoY Annual (Unaudited) 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
YoY- -4218.32%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 172,421 190,580 229,867 246,150 172,766 163,169 123,970 5.64%
PBT -8,188 -18,014 -14,110 -47,068 2,748 5,158 751 -
Tax 294 -300 413 -631 -1,684 396 3,457 -33.67%
NP -7,894 -18,314 -13,697 -47,699 1,064 5,554 4,208 -
-
NP to SH -7,836 -18,422 -14,082 -47,443 1,152 5,230 4,208 -
-
Tax Rate - - - - 61.28% -7.68% -460.32% -
Total Cost 180,315 208,894 243,564 293,849 171,702 157,615 119,762 7.05%
-
Net Worth 26,896 35,293 53,769 67,221 96,540 100,904 72,348 -15.19%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - 2,028 1,695 - -
Div Payout % - - - - 176.06% 32.43% - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 26,896 35,293 53,769 67,221 96,540 100,904 72,348 -15.19%
NOSH 84,050 84,031 84,015 84,026 81,126 84,793 73,824 2.18%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin -4.58% -9.61% -5.96% -19.38% 0.62% 3.40% 3.39% -
ROE -29.13% -52.20% -26.19% -70.58% 1.19% 5.18% 5.82% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 205.14 226.80 273.60 292.94 212.96 192.43 167.93 3.39%
EPS -9.33 -21.92 -16.76 -56.46 1.42 6.55 5.70 -
DPS 0.00 0.00 0.00 0.00 2.50 2.00 0.00 -
NAPS 0.32 0.42 0.64 0.80 1.19 1.19 0.98 -17.01%
Adjusted Per Share Value based on latest NOSH - 84,036
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 8.61 9.51 11.48 12.29 8.63 8.15 6.19 5.65%
EPS -0.39 -0.92 -0.70 -2.37 0.06 0.26 0.21 -
DPS 0.00 0.00 0.00 0.00 0.10 0.08 0.00 -
NAPS 0.0134 0.0176 0.0268 0.0336 0.0482 0.0504 0.0361 -15.21%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.29 0.25 0.42 0.47 0.79 0.74 0.74 -
P/RPS 0.14 0.11 0.15 0.16 0.37 0.38 0.44 -17.36%
P/EPS -3.11 -1.14 -2.51 -0.83 55.63 12.00 12.98 -
EY -32.15 -87.69 -39.91 -120.13 1.80 8.33 7.70 -
DY 0.00 0.00 0.00 0.00 3.16 2.70 0.00 -
P/NAPS 0.91 0.60 0.66 0.59 0.66 0.62 0.76 3.04%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 29/09/10 29/09/09 29/09/08 28/09/07 29/09/06 29/09/05 29/09/04 -
Price 0.29 0.28 0.42 0.43 0.69 0.73 0.79 -
P/RPS 0.14 0.12 0.15 0.15 0.32 0.38 0.47 -18.27%
P/EPS -3.11 -1.28 -2.51 -0.76 48.59 11.84 13.86 -
EY -32.15 -78.30 -39.91 -131.31 2.06 8.45 7.22 -
DY 0.00 0.00 0.00 0.00 3.62 2.74 0.00 -
P/NAPS 0.91 0.67 0.66 0.54 0.58 0.61 0.81 1.95%

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