[M&A] YoY Annualized Quarter Result on 31-Oct-2021 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
16-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- -2354.62%
YoY- -2405.32%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 74,568 24,636 0 79,596 329,244 169,148 251,052 -21.87%
PBT 28,904 -3,900 0 6,236 9,676 -16,156 -14,900 -
Tax -7,904 -656 0 -99,588 -2,560 0 0 -
NP 21,000 -4,556 0 -93,352 7,116 -16,156 -14,900 -
-
NP to SH 21,040 -4,828 0 -95,348 4,136 -16,156 -14,900 -
-
Tax Rate 27.35% - - 1,596.99% 26.46% - - -
Total Cost 53,568 29,192 0 172,948 322,128 185,304 265,952 -27.80%
-
Net Worth 399,744 182,039 0 187,728 214,321 247,695 291,042 6.66%
Dividend
30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div - - - - - - 30,961 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 399,744 182,039 0 187,728 214,321 247,695 291,042 6.66%
NOSH 2,003,000 574,109 568,873 574,109 619,239 619,239 619,239 26.96%
Ratio Analysis
30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 28.16% -18.49% 0.00% -117.28% 2.16% -9.55% -5.94% -
ROE 5.26% -2.65% 0.00% -50.79% 1.93% -6.52% -5.12% -
Per Share
30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 3.73 4.33 0.00 13.99 58.38 27.32 40.54 -38.43%
EPS 1.04 -0.84 0.00 -16.76 0.72 -2.60 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.20 0.32 0.00 0.33 0.38 0.40 0.47 -15.94%
Adjusted Per Share Value based on latest NOSH - 574,109
30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 3.72 1.23 0.00 3.97 16.44 8.44 12.53 -21.88%
EPS 1.05 -0.24 0.00 -4.76 0.21 -0.81 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.55 -
NAPS 0.1996 0.0909 0.00 0.0937 0.107 0.1237 0.1453 6.66%
Price Multiplier on Financial Quarter End Date
30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 29/09/23 31/10/22 30/09/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 0.325 0.315 0.275 0.325 0.21 0.20 0.24 -
P/RPS 8.71 7.27 0.00 2.32 0.36 0.73 0.59 72.87%
P/EPS 30.87 -37.12 0.00 -1.94 28.64 -7.67 -9.97 -
EY 3.24 -2.69 0.00 -51.57 3.49 -13.05 -10.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 20.83 -
P/NAPS 1.62 0.98 0.00 0.98 0.55 0.50 0.51 26.49%
Price Multiplier on Announcement Date
30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 20/11/23 15/12/22 - 16/12/21 19/11/20 17/12/19 12/12/18 -
Price 0.335 0.36 0.00 0.30 0.325 0.165 0.24 -
P/RPS 8.98 8.31 0.00 2.14 0.56 0.60 0.59 73.95%
P/EPS 31.82 -42.42 0.00 -1.79 44.32 -6.32 -9.97 -
EY 3.14 -2.36 0.00 -55.87 2.26 -15.81 -10.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 20.83 -
P/NAPS 1.68 1.13 0.00 0.91 0.86 0.41 0.51 27.43%

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