[M&A] YoY Annualized Quarter Result on 30-Apr-2010 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 17.31%
YoY- -11.93%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 215,896 180,846 151,300 168,388 179,530 232,714 247,336 -2.23%
PBT 15,018 61,177 -2,568 -11,918 -10,154 -3,537 -7,680 -
Tax -68 -14 49 242 -86 1,185 -2,032 -43.20%
NP 14,950 61,162 -2,518 -11,676 -10,241 -2,352 -9,712 -
-
NP to SH 14,950 61,162 -2,518 -11,598 -10,362 -3,117 -9,540 -
-
Tax Rate 0.45% 0.02% - - - - - -
Total Cost 200,945 119,684 153,818 180,064 189,771 235,066 257,048 -4.01%
-
Net Worth 163,296 87,317 25,186 26,054 45,371 64,757 93,326 9.76%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 163,296 87,317 25,186 26,054 45,371 64,757 93,326 9.76%
NOSH 272,160 203,063 83,955 84,048 84,021 84,100 84,077 21.60%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 6.92% 33.82% -1.66% -6.93% -5.70% -1.01% -3.93% -
ROE 9.16% 70.05% -10.00% -44.52% -22.84% -4.81% -10.22% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 79.33 89.06 180.21 200.35 213.67 276.71 294.18 -19.60%
EPS 5.49 30.12 -3.00 -13.80 -12.33 -3.71 -11.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.43 0.30 0.31 0.54 0.77 1.11 -9.73%
Adjusted Per Share Value based on latest NOSH - 83,880
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 10.78 9.03 7.55 8.41 8.96 11.62 12.35 -2.23%
EPS 0.75 3.05 -0.13 -0.58 -0.52 -0.16 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0815 0.0436 0.0126 0.013 0.0227 0.0323 0.0466 9.75%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.675 0.49 0.28 0.31 0.30 0.41 0.68 -
P/RPS 0.85 0.55 0.16 0.15 0.14 0.15 0.23 24.31%
P/EPS 12.29 1.63 -9.33 -2.25 -2.43 -11.06 -5.99 -
EY 8.14 61.47 -10.71 -44.52 -41.11 -9.04 -16.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.14 0.93 1.00 0.56 0.53 0.61 10.81%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 27/06/12 24/06/11 29/06/10 29/06/09 26/06/08 28/06/07 -
Price 0.635 0.49 0.27 0.26 0.28 0.40 0.47 -
P/RPS 0.80 0.55 0.15 0.13 0.13 0.14 0.16 30.73%
P/EPS 11.56 1.63 -9.00 -1.88 -2.27 -10.79 -4.14 -
EY 8.65 61.47 -11.11 -53.08 -44.05 -9.27 -24.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.14 0.90 0.84 0.52 0.52 0.42 16.66%

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