[M&A] YoY Cumulative Quarter Result on 30-Apr-2009 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -143.94%
YoY- -232.42%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 135,635 113,475 126,291 134,648 174,536 185,502 124,954 1.37%
PBT 45,883 -1,926 -8,939 -7,616 -2,653 -5,760 5,151 43.92%
Tax -11 37 182 -65 889 -1,524 -192 -37.88%
NP 45,872 -1,889 -8,757 -7,681 -1,764 -7,284 4,959 44.83%
-
NP to SH 45,872 -1,889 -8,699 -7,772 -2,338 -7,155 4,957 44.84%
-
Tax Rate 0.02% - - - - - 3.73% -
Total Cost 89,763 115,364 135,048 142,329 176,300 192,786 119,995 -4.71%
-
Net Worth 87,317 25,186 26,054 45,371 64,757 93,326 96,897 -1.71%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - 2,802 -
Div Payout % - - - - - - 56.54% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 87,317 25,186 26,054 45,371 64,757 93,326 96,897 -1.71%
NOSH 203,063 83,955 84,048 84,021 84,100 84,077 80,080 16.75%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 33.82% -1.66% -6.93% -5.70% -1.01% -3.93% 3.97% -
ROE 52.53% -7.50% -33.39% -17.13% -3.61% -7.67% 5.12% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 66.79 135.16 150.26 160.25 207.53 220.63 156.03 -13.17%
EPS 22.59 -2.25 -10.35 -9.25 -2.78 -8.51 6.19 24.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.43 0.30 0.31 0.54 0.77 1.11 1.21 -15.82%
Adjusted Per Share Value based on latest NOSH - 83,992
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 6.77 5.67 6.31 6.72 8.71 9.26 6.24 1.36%
EPS 2.29 -0.09 -0.43 -0.39 -0.12 -0.36 0.25 44.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.0436 0.0126 0.013 0.0227 0.0323 0.0466 0.0484 -1.72%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.49 0.28 0.31 0.30 0.41 0.68 1.52 -
P/RPS 0.73 0.21 0.21 0.19 0.20 0.31 0.97 -4.62%
P/EPS 2.17 -12.44 -3.00 -3.24 -14.75 -7.99 24.56 -33.23%
EY 46.10 -8.04 -33.39 -30.83 -6.78 -12.51 4.07 49.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.30 -
P/NAPS 1.14 0.93 1.00 0.56 0.53 0.61 1.26 -1.65%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 24/06/11 29/06/10 29/06/09 26/06/08 28/06/07 28/06/06 -
Price 0.49 0.27 0.26 0.28 0.40 0.47 0.94 -
P/RPS 0.73 0.20 0.17 0.17 0.19 0.21 0.60 3.31%
P/EPS 2.17 -12.00 -2.51 -3.03 -14.39 -5.52 15.19 -27.67%
EY 46.10 -8.33 -39.81 -33.04 -6.95 -18.11 6.59 38.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.72 -
P/NAPS 1.14 0.90 0.84 0.52 0.52 0.42 0.78 6.52%

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