[M&A] YoY Cumulative Quarter Result on 30-Apr-2011 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- -86.66%
YoY- 78.28%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 213,267 161,922 135,635 113,475 126,291 134,648 174,536 3.39%
PBT 19,261 11,264 45,883 -1,926 -8,939 -7,616 -2,653 -
Tax -2,835 -51 -11 37 182 -65 889 -
NP 16,426 11,213 45,872 -1,889 -8,757 -7,681 -1,764 -
-
NP to SH 16,426 11,213 45,872 -1,889 -8,699 -7,772 -2,338 -
-
Tax Rate 14.72% 0.45% 0.02% - - - - -
Total Cost 196,841 150,709 89,763 115,364 135,048 142,329 176,300 1.85%
-
Net Worth 180,385 163,296 87,317 25,186 26,054 45,371 64,757 18.60%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 180,385 163,296 87,317 25,186 26,054 45,371 64,757 18.60%
NOSH 273,311 272,160 203,063 83,955 84,048 84,021 84,100 21.69%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 7.70% 6.92% 33.82% -1.66% -6.93% -5.70% -1.01% -
ROE 9.11% 6.87% 52.53% -7.50% -33.39% -17.13% -3.61% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 78.03 59.50 66.79 135.16 150.26 160.25 207.53 -15.03%
EPS 6.01 4.12 22.59 -2.25 -10.35 -9.25 -2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.60 0.43 0.30 0.31 0.54 0.77 -2.53%
Adjusted Per Share Value based on latest NOSH - 84,326
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 10.65 8.08 6.77 5.67 6.31 6.72 8.71 3.40%
EPS 0.82 0.56 2.29 -0.09 -0.43 -0.39 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0901 0.0815 0.0436 0.0126 0.013 0.0227 0.0323 18.63%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.72 0.675 0.49 0.28 0.31 0.30 0.41 -
P/RPS 0.92 1.13 0.73 0.21 0.21 0.19 0.20 28.94%
P/EPS 11.98 16.38 2.17 -12.44 -3.00 -3.24 -14.75 -
EY 8.35 6.10 46.10 -8.04 -33.39 -30.83 -6.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.13 1.14 0.93 1.00 0.56 0.53 12.76%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 18/06/14 25/06/13 27/06/12 24/06/11 29/06/10 29/06/09 26/06/08 -
Price 1.21 0.635 0.49 0.27 0.26 0.28 0.40 -
P/RPS 1.55 1.07 0.73 0.20 0.17 0.17 0.19 41.86%
P/EPS 20.13 15.41 2.17 -12.00 -2.51 -3.03 -14.39 -
EY 4.97 6.49 46.10 -8.33 -39.81 -33.04 -6.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.06 1.14 0.90 0.84 0.52 0.52 23.31%

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