[M&A] YoY Cumulative Quarter Result on 31-Jan-2005 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 92.07%
YoY- 123.5%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 122,878 128,896 86,240 82,626 57,125 56,683 54,765 14.41%
PBT -425 -1,496 4,755 3,813 1,763 -522 -6,887 -37.12%
Tax 493 -885 -295 -275 -180 -439 6,887 -35.54%
NP 68 -2,381 4,460 3,538 1,583 -961 0 -
-
NP to SH -301 -2,206 4,411 3,538 1,583 -961 -7,039 -40.85%
-
Tax Rate - - 6.20% 7.21% 10.21% - - -
Total Cost 122,810 131,277 81,780 79,088 55,542 57,644 54,765 14.40%
-
Net Worth 66,052 98,512 99,087 80,663 64,267 53,880 57,420 2.36%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - 799 - - - - -
Div Payout % - - 18.12% - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 66,052 98,512 99,087 80,663 64,267 53,880 57,420 2.36%
NOSH 83,611 84,198 79,909 79,864 67,649 40,209 40,154 12.99%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 0.06% -1.85% 5.17% 4.28% 2.77% -1.70% 0.00% -
ROE -0.46% -2.24% 4.45% 4.39% 2.46% -1.78% -12.26% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 146.96 153.09 107.92 103.46 84.44 140.97 136.39 1.25%
EPS -0.36 -2.62 5.52 4.43 2.34 -2.39 -17.53 -47.65%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 1.17 1.24 1.01 0.95 1.34 1.43 -9.41%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 6.13 6.44 4.31 4.13 2.85 2.83 2.73 14.42%
EPS -0.02 -0.11 0.22 0.18 0.08 -0.05 -0.35 -37.92%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.0492 0.0495 0.0403 0.0321 0.0269 0.0287 2.35%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 -
Price 0.45 0.79 1.03 0.84 0.79 0.81 1.05 -
P/RPS 0.31 0.52 0.95 0.81 0.94 0.57 0.77 -14.06%
P/EPS -125.00 -30.15 18.66 18.96 33.76 -33.89 -5.99 65.88%
EY -0.80 -3.32 5.36 5.27 2.96 -2.95 -16.70 -39.72%
DY 0.00 0.00 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.83 0.83 0.83 0.60 0.73 -4.03%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 25/03/08 29/05/07 23/03/06 30/03/05 26/04/04 27/03/03 27/03/02 -
Price 0.41 0.54 1.37 0.85 0.71 0.70 0.90 -
P/RPS 0.28 0.35 1.27 0.82 0.84 0.50 0.66 -13.31%
P/EPS -113.89 -20.61 24.82 19.19 30.34 -29.29 -5.13 67.60%
EY -0.88 -4.85 4.03 5.21 3.30 -3.41 -19.48 -40.30%
DY 0.00 0.00 0.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 1.10 0.84 0.75 0.52 0.63 -3.14%

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