[M&A] YoY Cumulative Quarter Result on 31-Jan-2006 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
23-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 86.67%
YoY- 24.67%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 98,080 122,878 128,896 86,240 82,626 57,125 56,683 9.55%
PBT -3,094 -425 -1,496 4,755 3,813 1,763 -522 34.49%
Tax -58 493 -885 -295 -275 -180 -439 -28.61%
NP -3,152 68 -2,381 4,460 3,538 1,583 -961 21.87%
-
NP to SH -3,186 -301 -2,206 4,411 3,538 1,583 -961 22.08%
-
Tax Rate - - - 6.20% 7.21% 10.21% - -
Total Cost 101,232 122,810 131,277 81,780 79,088 55,542 57,644 9.83%
-
Net Worth 50,437 66,052 98,512 99,087 80,663 64,267 53,880 -1.09%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - 799 - - - -
Div Payout % - - - 18.12% - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 50,437 66,052 98,512 99,087 80,663 64,267 53,880 -1.09%
NOSH 84,063 83,611 84,198 79,909 79,864 67,649 40,209 13.06%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin -3.21% 0.06% -1.85% 5.17% 4.28% 2.77% -1.70% -
ROE -6.32% -0.46% -2.24% 4.45% 4.39% 2.46% -1.78% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 116.67 146.96 153.09 107.92 103.46 84.44 140.97 -3.10%
EPS -3.79 -0.36 -2.62 5.52 4.43 2.34 -2.39 7.97%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.60 0.79 1.17 1.24 1.01 0.95 1.34 -12.52%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 4.90 6.13 6.44 4.31 4.13 2.85 2.83 9.57%
EPS -0.16 -0.02 -0.11 0.22 0.18 0.08 -0.05 21.37%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 0.0252 0.033 0.0492 0.0495 0.0403 0.0321 0.0269 -1.08%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.32 0.45 0.79 1.03 0.84 0.79 0.81 -
P/RPS 0.27 0.31 0.52 0.95 0.81 0.94 0.57 -11.69%
P/EPS -8.44 -125.00 -30.15 18.66 18.96 33.76 -33.89 -20.66%
EY -11.84 -0.80 -3.32 5.36 5.27 2.96 -2.95 26.03%
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.68 0.83 0.83 0.83 0.60 -2.04%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/03/09 25/03/08 29/05/07 23/03/06 30/03/05 26/04/04 27/03/03 -
Price 0.30 0.41 0.54 1.37 0.85 0.71 0.70 -
P/RPS 0.26 0.28 0.35 1.27 0.82 0.84 0.50 -10.31%
P/EPS -7.92 -113.89 -20.61 24.82 19.19 30.34 -29.29 -19.56%
EY -12.63 -0.88 -4.85 4.03 5.21 3.30 -3.41 24.36%
DY 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.46 1.10 0.84 0.75 0.52 -0.65%

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