[M&A] YoY Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -8.73%
YoY- -78.94%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 404,630 245,070 276,972 223,956 170,830 156,472 176,064 14.86%
PBT 51,596 17,470 20,564 17,898 84,936 -2,106 -14,304 -
Tax -9,086 -760 -2,484 -16 -14 82 404 -
NP 42,510 16,710 18,080 17,882 84,922 -2,024 -13,900 -
-
NP to SH 42,510 16,710 18,080 17,882 84,922 -2,024 -14,026 -
-
Tax Rate 17.61% 4.35% 12.08% 0.09% 0.02% - - -
Total Cost 362,120 228,360 258,892 206,074 85,908 158,496 189,964 11.34%
-
Net Worth 262,633 175,644 172,060 160,340 71,363 26,143 27,716 45.44%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 262,633 175,644 172,060 160,340 71,363 26,143 27,716 45.44%
NOSH 610,775 474,715 273,111 271,762 169,911 84,333 83,988 39.16%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 10.51% 6.82% 6.53% 7.98% 49.71% -1.29% -7.89% -
ROE 16.19% 9.51% 10.51% 11.15% 119.00% -7.74% -50.61% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 66.25 51.62 101.41 82.41 100.54 185.54 209.63 -17.46%
EPS 6.96 3.52 6.62 6.58 49.98 -2.40 -16.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.37 0.63 0.59 0.42 0.31 0.33 4.50%
Adjusted Per Share Value based on latest NOSH - 271,342
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 20.20 12.24 13.83 11.18 8.53 7.81 8.79 14.86%
EPS 2.12 0.83 0.90 0.89 4.24 -0.10 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.0877 0.0859 0.08 0.0356 0.0131 0.0138 45.50%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.56 0.45 0.60 0.70 0.56 0.25 0.27 -
P/RPS 0.85 0.87 0.59 0.85 0.56 0.13 0.13 36.72%
P/EPS 8.05 12.78 9.06 10.64 1.12 -10.42 -1.62 -
EY 12.43 7.82 11.03 9.40 89.25 -9.60 -61.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.22 0.95 1.19 1.33 0.81 0.82 7.97%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/03/16 30/03/15 26/03/14 29/03/13 28/03/12 31/03/11 26/03/10 -
Price 0.61 0.485 0.645 0.68 0.49 0.28 0.27 -
P/RPS 0.92 0.94 0.64 0.83 0.49 0.15 0.13 38.54%
P/EPS 8.76 13.78 9.74 10.33 0.98 -11.67 -1.62 -
EY 11.41 7.26 10.26 9.68 102.00 -8.57 -61.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.31 1.02 1.15 1.17 0.90 0.82 9.57%

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