[M&A] YoY Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -23.56%
YoY- 151.03%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 247,336 166,605 160,089 116,708 106,832 107,452 110,284 14.40%
PBT -7,680 6,868 7,960 1,340 -3,977 -12,892 -948 41.69%
Tax -2,032 -256 -481 1,080 -765 12,892 948 -
NP -9,712 6,612 7,478 2,420 -4,742 0 0 -
-
NP to SH -9,540 6,609 7,706 2,420 -4,742 -13,370 -3,178 20.09%
-
Tax Rate - 3.73% 6.04% -80.60% - - - -
Total Cost 257,048 159,993 152,610 114,288 111,574 107,452 110,284 15.13%
-
Net Worth 93,326 96,897 85,629 68,869 50,986 54,595 69,462 5.04%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - 3,737 - - - - - -
Div Payout % - 56.54% - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 93,326 96,897 85,629 68,869 50,986 54,595 69,462 5.04%
NOSH 84,077 80,080 82,336 71,739 40,146 40,144 40,151 13.10%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin -3.93% 3.97% 4.67% 2.07% -4.44% 0.00% 0.00% -
ROE -10.22% 6.82% 9.00% 3.51% -9.30% -24.49% -4.58% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 294.18 208.05 194.43 162.68 266.10 267.67 274.67 1.14%
EPS -11.35 8.25 9.36 3.37 -11.81 -33.31 -7.92 6.17%
DPS 0.00 4.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.21 1.04 0.96 1.27 1.36 1.73 -7.12%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 12.35 8.32 7.99 5.83 5.33 5.36 5.51 14.39%
EPS -0.48 0.33 0.38 0.12 -0.24 -0.67 -0.16 20.08%
DPS 0.00 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0466 0.0484 0.0428 0.0344 0.0255 0.0273 0.0347 5.03%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.68 1.52 0.83 0.70 0.70 1.01 1.08 -
P/RPS 0.23 0.73 0.43 0.43 0.26 0.38 0.39 -8.42%
P/EPS -5.99 18.42 8.87 20.75 -5.93 -3.03 -13.64 -12.81%
EY -16.69 5.43 11.28 4.82 -16.88 -32.98 -7.33 14.69%
DY 0.00 3.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.26 0.80 0.73 0.55 0.74 0.62 -0.27%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 28/06/06 29/06/05 30/06/04 19/06/03 14/06/02 27/06/01 -
Price 0.47 0.94 0.74 0.68 0.77 0.89 1.04 -
P/RPS 0.16 0.45 0.38 0.42 0.29 0.33 0.38 -13.41%
P/EPS -4.14 11.39 7.91 20.16 -6.52 -2.67 -13.14 -17.50%
EY -24.14 8.78 12.65 4.96 -15.34 -37.42 -7.61 21.20%
DY 0.00 4.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.78 0.71 0.71 0.61 0.65 0.60 -5.76%

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