[M&A] YoY Cumulative Quarter Result on 30-Sep-2024 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
18-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -83.29%
YoY- -35.06%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
Revenue 12,946 18,642 6,159 0 19,899 82,311 42,287 -21.38%
PBT 5,807 7,226 -975 0 1,559 2,419 -4,039 -
Tax -2,534 -1,976 -164 0 -24,897 -640 0 -
NP 3,273 5,250 -1,139 0 -23,338 1,779 -4,039 -
-
NP to SH 3,416 5,260 -1,207 0 -23,837 1,034 -4,039 -
-
Tax Rate 43.64% 27.35% - - 1,596.99% 26.46% - -
Total Cost 9,673 13,392 7,298 0 43,237 80,532 46,326 -27.26%
-
Net Worth 419,732 399,744 182,039 0 187,728 214,321 247,695 11.31%
Dividend
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
Net Worth 419,732 399,744 182,039 0 187,728 214,321 247,695 11.31%
NOSH 2,003,000 2,003,000 574,109 568,873 574,109 619,239 619,239 26.94%
Ratio Analysis
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
NP Margin 25.28% 28.16% -18.49% 0.00% -117.28% 2.16% -9.55% -
ROE 0.81% 1.32% -0.66% 0.00% -12.70% 0.48% -1.63% -
Per Share
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
RPS 0.65 0.93 1.08 0.00 3.50 14.59 6.83 -37.99%
EPS 0.17 0.26 -0.21 0.00 -4.19 0.18 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.32 0.00 0.33 0.38 0.40 -12.27%
Adjusted Per Share Value based on latest NOSH - 2,003,000
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
RPS 0.65 0.93 0.31 0.00 0.99 4.11 2.11 -21.28%
EPS 0.17 0.26 -0.06 0.00 -1.19 0.05 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2096 0.1996 0.0909 0.00 0.0937 0.107 0.1237 11.31%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
Date 30/09/24 29/09/23 31/10/22 30/09/22 29/10/21 30/10/20 31/10/19 -
Price 0.305 0.325 0.315 0.275 0.325 0.21 0.20 -
P/RPS 47.09 34.85 29.09 0.00 9.29 1.44 2.93 75.83%
P/EPS 178.46 123.50 -148.46 0.00 -7.76 114.55 -30.66 -
EY 0.56 0.81 -0.67 0.00 -12.89 0.87 -3.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.62 0.98 0.00 0.98 0.55 0.50 24.15%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
Date 18/11/24 20/11/23 15/12/22 - 16/12/21 19/11/20 17/12/19 -
Price 0.28 0.335 0.36 0.00 0.30 0.325 0.165 -
P/RPS 43.23 35.92 33.25 0.00 8.58 2.23 2.42 79.65%
P/EPS 163.83 127.30 -169.67 0.00 -7.16 177.27 -25.30 -
EY 0.61 0.79 -0.59 0.00 -13.97 0.56 -3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.68 1.13 0.00 0.91 0.86 0.41 27.01%

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