[M&A] YoY Annualized Quarter Result on 31-Jan-2003 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- 5.78%
YoY- 86.35%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 172,480 165,252 114,250 113,366 109,530 114,878 162,304 1.01%
PBT 9,510 7,626 3,526 -1,044 -13,774 6,396 20,090 -11.70%
Tax -590 -550 -360 -878 13,774 -3,240 -8,196 -35.47%
NP 8,920 7,076 3,166 -1,922 0 3,156 11,894 -4.67%
-
NP to SH 8,822 7,076 3,166 -1,922 -14,078 3,156 11,894 -4.85%
-
Tax Rate 6.20% 7.21% 10.21% - - 50.66% 40.80% -
Total Cost 163,560 158,176 111,084 115,288 109,530 111,722 150,410 1.40%
-
Net Worth 99,087 80,663 64,267 53,880 57,420 73,432 60,184 8.65%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 1,598 - - - - - - -
Div Payout % 18.12% - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 99,087 80,663 64,267 53,880 57,420 73,432 60,184 8.65%
NOSH 79,909 79,864 67,649 40,209 40,154 40,127 34,002 15.29%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 5.17% 4.28% 2.77% -1.70% 0.00% 2.75% 7.33% -
ROE 8.90% 8.77% 4.93% -3.57% -24.52% 4.30% 19.76% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 215.84 206.92 168.89 281.94 272.77 286.28 477.33 -12.37%
EPS 11.04 8.86 4.68 -4.78 -35.06 7.86 34.98 -17.47%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.01 0.95 1.34 1.43 1.83 1.77 -5.75%
Adjusted Per Share Value based on latest NOSH - 40,267
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 8.61 8.25 5.70 5.66 5.47 5.74 8.10 1.02%
EPS 0.44 0.35 0.16 -0.10 -0.70 0.16 0.59 -4.76%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0495 0.0403 0.0321 0.0269 0.0287 0.0367 0.03 8.69%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 - -
Price 1.03 0.84 0.79 0.81 1.05 1.45 0.00 -
P/RPS 0.48 0.41 0.47 0.29 0.38 0.51 0.00 -
P/EPS 9.33 9.48 16.88 -16.95 -2.99 18.44 0.00 -
EY 10.72 10.55 5.92 -5.90 -33.39 5.42 0.00 -
DY 1.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 0.83 0.60 0.73 0.79 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 23/03/06 30/03/05 26/04/04 27/03/03 27/03/02 03/04/01 30/03/00 -
Price 1.37 0.85 0.71 0.70 0.90 1.08 3.96 -
P/RPS 0.63 0.41 0.42 0.25 0.33 0.38 0.83 -4.48%
P/EPS 12.41 9.59 15.17 -14.64 -2.57 13.73 11.32 1.54%
EY 8.06 10.42 6.59 -6.83 -38.96 7.28 8.83 -1.50%
DY 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.84 0.75 0.52 0.63 0.59 2.24 -11.16%

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