[M&A] YoY Cumulative Quarter Result on 30-Apr-2018 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
27-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -408.6%
YoY- -125.58%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 287,128 88,377 173,554 206,810 362,490 301,053 201,336 6.08%
PBT 9,359 -13,728 -14,705 405 36,808 37,625 17,513 -9.90%
Tax -1,732 0 2 -8,194 -6,358 -7,229 -2,698 -7.11%
NP 7,627 -13,728 -14,703 -7,789 30,450 30,396 14,815 -10.46%
-
NP to SH 4,909 -13,728 -14,703 -7,789 30,450 30,396 14,815 -16.80%
-
Tax Rate 18.51% - - 2,023.21% 17.27% 19.21% 15.41% -
Total Cost 279,501 102,105 188,257 214,599 332,040 270,657 186,521 6.96%
-
Net Worth 214,948 227,868 278,657 303,427 306,955 269,099 174,835 3.49%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 7,070 - 7,740 - - - - -
Div Payout % 144.03% - 0.00% - - - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 214,948 227,868 278,657 303,427 306,955 269,099 174,835 3.49%
NOSH 574,109 619,239 619,239 619,239 613,911 611,589 460,093 3.75%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 2.66% -15.53% -8.47% -3.77% 8.40% 10.10% 7.36% -
ROE 2.28% -6.02% -5.28% -2.57% 9.92% 11.30% 8.47% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 50.76 15.13 28.03 33.40 59.05 49.22 43.76 2.50%
EPS 0.87 -2.31 -2.37 -0.46 4.96 4.97 3.22 -19.58%
DPS 1.25 0.00 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.39 0.45 0.49 0.50 0.44 0.38 0.00%
Adjusted Per Share Value based on latest NOSH - 619,239
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 14.33 4.41 8.66 10.33 18.10 15.03 10.05 6.08%
EPS 0.25 -0.69 -0.73 -0.39 1.52 1.52 0.74 -16.53%
DPS 0.35 0.00 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.1073 0.1138 0.1391 0.1515 0.1532 0.1343 0.0873 3.49%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.41 0.155 0.22 0.285 0.595 0.565 0.42 -
P/RPS 0.81 1.02 0.78 0.85 1.01 1.15 0.96 -2.78%
P/EPS 47.24 -6.60 -9.27 -22.66 12.00 11.37 13.04 23.90%
EY 2.12 -15.16 -10.79 -4.41 8.34 8.80 7.67 -19.27%
DY 3.05 0.00 5.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.40 0.49 0.58 1.19 1.28 1.11 -0.45%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 23/06/21 25/06/20 26/06/19 27/06/18 22/06/17 21/06/16 23/06/15 -
Price 0.40 0.13 0.20 0.29 0.54 0.565 0.405 -
P/RPS 0.79 0.86 0.71 0.87 0.91 1.15 0.93 -2.68%
P/EPS 46.09 -5.53 -8.42 -23.06 10.89 11.37 12.58 24.13%
EY 2.17 -18.07 -11.87 -4.34 9.19 8.80 7.95 -19.44%
DY 3.13 0.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.33 0.44 0.59 1.08 1.28 1.07 -0.31%

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