[M&A] YoY Cumulative Quarter Result on 30-Apr-2012 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 8.03%
YoY- 2528.37%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 201,336 213,267 161,922 135,635 113,475 126,291 134,648 6.93%
PBT 17,513 19,261 11,264 45,883 -1,926 -8,939 -7,616 -
Tax -2,698 -2,835 -51 -11 37 182 -65 86.02%
NP 14,815 16,426 11,213 45,872 -1,889 -8,757 -7,681 -
-
NP to SH 14,815 16,426 11,213 45,872 -1,889 -8,699 -7,772 -
-
Tax Rate 15.41% 14.72% 0.45% 0.02% - - - -
Total Cost 186,521 196,841 150,709 89,763 115,364 135,048 142,329 4.60%
-
Net Worth 174,835 180,385 163,296 87,317 25,186 26,054 45,371 25.19%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 174,835 180,385 163,296 87,317 25,186 26,054 45,371 25.19%
NOSH 460,093 273,311 272,160 203,063 83,955 84,048 84,021 32.74%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 7.36% 7.70% 6.92% 33.82% -1.66% -6.93% -5.70% -
ROE 8.47% 9.11% 6.87% 52.53% -7.50% -33.39% -17.13% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 43.76 78.03 59.50 66.79 135.16 150.26 160.25 -19.44%
EPS 3.22 6.01 4.12 22.59 -2.25 -10.35 -9.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.66 0.60 0.43 0.30 0.31 0.54 -5.68%
Adjusted Per Share Value based on latest NOSH - 270,714
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 10.05 10.65 8.08 6.77 5.67 6.31 6.72 6.93%
EPS 0.74 0.82 0.56 2.29 -0.09 -0.43 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0873 0.0901 0.0815 0.0436 0.0126 0.013 0.0227 25.15%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.42 0.72 0.675 0.49 0.28 0.31 0.30 -
P/RPS 0.96 0.92 1.13 0.73 0.21 0.21 0.19 30.97%
P/EPS 13.04 11.98 16.38 2.17 -12.44 -3.00 -3.24 -
EY 7.67 8.35 6.10 46.10 -8.04 -33.39 -30.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.09 1.13 1.14 0.93 1.00 0.56 12.07%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 23/06/15 18/06/14 25/06/13 27/06/12 24/06/11 29/06/10 29/06/09 -
Price 0.405 1.21 0.635 0.49 0.27 0.26 0.28 -
P/RPS 0.93 1.55 1.07 0.73 0.20 0.17 0.17 32.72%
P/EPS 12.58 20.13 15.41 2.17 -12.00 -2.51 -3.03 -
EY 7.95 4.97 6.49 46.10 -8.33 -39.81 -33.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.83 1.06 1.14 0.90 0.84 0.52 12.77%

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