[M&A] YoY Cumulative Quarter Result on 31-Jan-2010 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- -87.31%
YoY- -120.12%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 111,978 85,415 78,236 88,032 98,080 122,878 128,896 -2.31%
PBT 8,949 42,468 -1,053 -7,152 -3,094 -425 -1,496 -
Tax -8 -7 41 202 -58 493 -885 -54.32%
NP 8,941 42,461 -1,012 -6,950 -3,152 68 -2,381 -
-
NP to SH 8,941 42,461 -1,012 -7,013 -3,186 -301 -2,206 -
-
Tax Rate 0.09% 0.02% - - - - - -
Total Cost 103,037 42,954 79,248 94,982 101,232 122,810 131,277 -3.95%
-
Net Worth 160,340 71,363 26,143 27,716 50,437 66,052 98,512 8.44%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 160,340 71,363 26,143 27,716 50,437 66,052 98,512 8.44%
NOSH 271,762 169,911 84,333 83,988 84,063 83,611 84,198 21.54%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 7.98% 49.71% -1.29% -7.89% -3.21% 0.06% -1.85% -
ROE 5.58% 59.50% -3.87% -25.30% -6.32% -0.46% -2.24% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 41.20 50.27 92.77 104.81 116.67 146.96 153.09 -19.63%
EPS 3.29 24.99 -1.20 -8.35 -3.79 -0.36 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.42 0.31 0.33 0.60 0.79 1.17 -10.77%
Adjusted Per Share Value based on latest NOSH - 84,035
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 5.59 4.26 3.91 4.40 4.90 6.13 6.44 -2.32%
EPS 0.45 2.12 -0.05 -0.35 -0.16 -0.02 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0356 0.0131 0.0138 0.0252 0.033 0.0492 8.43%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.70 0.56 0.25 0.27 0.32 0.45 0.79 -
P/RPS 1.70 1.11 0.27 0.26 0.27 0.31 0.52 21.80%
P/EPS 21.28 2.24 -20.83 -3.23 -8.44 -125.00 -30.15 -
EY 4.70 44.63 -4.80 -30.93 -11.84 -0.80 -3.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.33 0.81 0.82 0.53 0.57 0.68 9.76%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/13 28/03/12 31/03/11 26/03/10 30/03/09 25/03/08 29/05/07 -
Price 0.68 0.49 0.28 0.27 0.30 0.41 0.54 -
P/RPS 1.65 0.97 0.30 0.26 0.26 0.28 0.35 29.45%
P/EPS 20.67 1.96 -23.33 -3.23 -7.92 -113.89 -20.61 -
EY 4.84 51.00 -4.29 -30.93 -12.63 -0.88 -4.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.17 0.90 0.82 0.50 0.52 0.46 16.48%

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