[M&A] YoY Annualized Quarter Result on 31-Oct-2020 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 120.8%
YoY- 125.6%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 24,636 0 79,596 329,244 169,148 251,052 340,276 -40.83%
PBT -3,900 0 6,236 9,676 -16,156 -14,900 37,344 -
Tax -656 0 -99,588 -2,560 0 0 -12,224 -44.27%
NP -4,556 0 -93,352 7,116 -16,156 -14,900 25,120 -
-
NP to SH -4,828 0 -95,348 4,136 -16,156 -14,900 25,120 -
-
Tax Rate - - 1,596.99% 26.46% - - 32.73% -
Total Cost 29,192 0 172,948 322,128 185,304 265,952 315,156 -37.84%
-
Net Worth 182,039 0 187,728 214,321 247,695 291,042 328,196 -11.11%
Dividend
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - 30,961 - -
Div Payout % - - - - - 0.00% - -
Equity
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 182,039 0 187,728 214,321 247,695 291,042 328,196 -11.11%
NOSH 574,109 568,873 574,109 619,239 619,239 619,239 619,239 -1.50%
Ratio Analysis
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin -18.49% 0.00% -117.28% 2.16% -9.55% -5.94% 7.38% -
ROE -2.65% 0.00% -50.79% 1.93% -6.52% -5.12% 7.65% -
Per Share
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 4.33 0.00 13.99 58.38 27.32 40.54 54.95 -39.82%
EPS -0.84 0.00 -16.76 0.72 -2.60 -2.40 4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.32 0.00 0.33 0.38 0.40 0.47 0.53 -9.59%
Adjusted Per Share Value based on latest NOSH - 619,239
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 1.23 0.00 3.97 16.44 8.44 12.53 16.99 -40.83%
EPS -0.24 0.00 -4.76 0.21 -0.81 -0.74 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 1.55 0.00 -
NAPS 0.0909 0.00 0.0937 0.107 0.1237 0.1453 0.1639 -11.11%
Price Multiplier on Financial Quarter End Date
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/22 30/09/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.315 0.275 0.325 0.21 0.20 0.24 0.455 -
P/RPS 7.27 0.00 2.32 0.36 0.73 0.59 0.83 54.30%
P/EPS -37.12 0.00 -1.94 28.64 -7.67 -9.97 11.22 -
EY -2.69 0.00 -51.57 3.49 -13.05 -10.03 8.92 -
DY 0.00 0.00 0.00 0.00 0.00 20.83 0.00 -
P/NAPS 0.98 0.00 0.98 0.55 0.50 0.51 0.86 2.64%
Price Multiplier on Announcement Date
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 15/12/22 - 16/12/21 19/11/20 17/12/19 12/12/18 20/12/17 -
Price 0.36 0.00 0.30 0.325 0.165 0.24 0.405 -
P/RPS 8.31 0.00 2.14 0.56 0.60 0.59 0.74 62.16%
P/EPS -42.42 0.00 -1.79 44.32 -6.32 -9.97 9.98 -
EY -2.36 0.00 -55.87 2.26 -15.81 -10.03 10.02 -
DY 0.00 0.00 0.00 0.00 0.00 20.83 0.00 -
P/NAPS 1.13 0.00 0.91 0.86 0.41 0.51 0.76 8.25%

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