[M&A] YoY Annualized Quarter Result on 30-Apr-2015 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 18.21%
YoY- -9.81%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 275,746 483,320 401,404 268,448 284,356 215,896 180,846 7.28%
PBT 540 49,077 50,166 23,350 25,681 15,018 61,177 -54.52%
Tax -10,925 -8,477 -9,638 -3,597 -3,780 -68 -14 203.26%
NP -10,385 40,600 40,528 19,753 21,901 14,950 61,162 -
-
NP to SH -10,385 40,600 40,528 19,753 21,901 14,950 61,162 -
-
Tax Rate 2,023.15% 17.27% 19.21% 15.40% 14.72% 0.45% 0.02% -
Total Cost 286,131 442,720 360,876 248,694 262,454 200,945 119,684 15.62%
-
Net Worth 303,427 306,955 269,099 174,835 180,385 163,296 87,317 23.06%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 303,427 306,955 269,099 174,835 180,385 163,296 87,317 23.06%
NOSH 619,239 613,911 611,589 460,093 273,311 272,160 203,063 20.41%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -3.77% 8.40% 10.10% 7.36% 7.70% 6.92% 33.82% -
ROE -3.42% 13.23% 15.06% 11.30% 12.14% 9.16% 70.05% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 44.53 78.73 65.63 58.35 104.04 79.33 89.06 -10.90%
EPS -0.61 6.61 6.63 4.29 8.01 5.49 30.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.44 0.38 0.66 0.60 0.43 2.19%
Adjusted Per Share Value based on latest NOSH - 609,433
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 13.77 24.13 20.04 13.40 14.20 10.78 9.03 7.28%
EPS -0.52 2.03 2.02 0.99 1.09 0.75 3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1532 0.1343 0.0873 0.0901 0.0815 0.0436 23.05%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.285 0.595 0.565 0.42 0.72 0.675 0.49 -
P/RPS 0.64 0.76 0.86 0.72 0.69 0.85 0.55 2.55%
P/EPS -16.99 9.00 8.53 9.78 8.99 12.29 1.63 -
EY -5.88 11.11 11.73 10.22 11.13 8.14 61.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.19 1.28 1.11 1.09 1.13 1.14 -10.64%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 27/06/18 22/06/17 21/06/16 23/06/15 18/06/14 25/06/13 27/06/12 -
Price 0.29 0.54 0.565 0.405 1.21 0.635 0.49 -
P/RPS 0.65 0.69 0.86 0.69 1.16 0.80 0.55 2.82%
P/EPS -17.29 8.17 8.53 9.43 15.10 11.56 1.63 -
EY -5.78 12.25 11.73 10.60 6.62 8.65 61.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.08 1.28 1.07 1.83 1.06 1.14 -10.39%

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