[M&A] YoY Cumulative Quarter Result on 30-Apr-2010 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- -24.04%
YoY- -11.93%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 161,922 135,635 113,475 126,291 134,648 174,536 185,502 -2.23%
PBT 11,264 45,883 -1,926 -8,939 -7,616 -2,653 -5,760 -
Tax -51 -11 37 182 -65 889 -1,524 -43.20%
NP 11,213 45,872 -1,889 -8,757 -7,681 -1,764 -7,284 -
-
NP to SH 11,213 45,872 -1,889 -8,699 -7,772 -2,338 -7,155 -
-
Tax Rate 0.45% 0.02% - - - - - -
Total Cost 150,709 89,763 115,364 135,048 142,329 176,300 192,786 -4.01%
-
Net Worth 163,296 87,317 25,186 26,054 45,371 64,757 93,326 9.76%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 163,296 87,317 25,186 26,054 45,371 64,757 93,326 9.76%
NOSH 272,160 203,063 83,955 84,048 84,021 84,100 84,077 21.60%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 6.92% 33.82% -1.66% -6.93% -5.70% -1.01% -3.93% -
ROE 6.87% 52.53% -7.50% -33.39% -17.13% -3.61% -7.67% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 59.50 66.79 135.16 150.26 160.25 207.53 220.63 -19.60%
EPS 4.12 22.59 -2.25 -10.35 -9.25 -2.78 -8.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.43 0.30 0.31 0.54 0.77 1.11 -9.73%
Adjusted Per Share Value based on latest NOSH - 83,880
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 8.08 6.77 5.67 6.31 6.72 8.71 9.26 -2.24%
EPS 0.56 2.29 -0.09 -0.43 -0.39 -0.12 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0815 0.0436 0.0126 0.013 0.0227 0.0323 0.0466 9.75%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.675 0.49 0.28 0.31 0.30 0.41 0.68 -
P/RPS 1.13 0.73 0.21 0.21 0.19 0.20 0.31 24.03%
P/EPS 16.38 2.17 -12.44 -3.00 -3.24 -14.75 -7.99 -
EY 6.10 46.10 -8.04 -33.39 -30.83 -6.78 -12.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.14 0.93 1.00 0.56 0.53 0.61 10.81%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 27/06/12 24/06/11 29/06/10 29/06/09 26/06/08 28/06/07 -
Price 0.635 0.49 0.27 0.26 0.28 0.40 0.47 -
P/RPS 1.07 0.73 0.20 0.17 0.17 0.19 0.21 31.14%
P/EPS 15.41 2.17 -12.00 -2.51 -3.03 -14.39 -5.52 -
EY 6.49 46.10 -8.33 -39.81 -33.04 -6.95 -18.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.14 0.90 0.84 0.52 0.52 0.42 16.66%

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