[M&A] YoY Cumulative Quarter Result on 31-Oct-2003 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 105.84%
YoY- 310.0%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 71,607 46,868 44,670 28,780 30,092 26,775 33,889 13.27%
PBT 2,853 2,625 1,932 1,161 -222 -2,903 3,065 -1.18%
Tax -435 -147 -90 -90 -288 2,903 -1,276 -16.41%
NP 2,418 2,478 1,842 1,071 -510 0 1,789 5.14%
-
NP to SH 2,382 2,363 1,842 1,071 -510 -3,079 1,789 4.88%
-
Tax Rate 15.25% 5.60% 4.66% 7.75% - - 41.63% -
Total Cost 69,189 44,390 42,828 27,709 30,602 26,775 32,100 13.64%
-
Net Worth 102,686 83,822 78,145 52,434 53,811 61,419 77,015 4.90%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 102,686 83,822 78,145 52,434 53,811 61,419 77,015 4.90%
NOSH 84,169 79,831 79,740 55,781 40,157 40,143 40,112 13.14%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 3.38% 5.29% 4.12% 3.72% -1.69% 0.00% 5.28% -
ROE 2.32% 2.82% 2.36% 2.04% -0.95% -5.01% 2.32% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 85.07 58.71 56.02 51.59 74.93 66.70 84.49 0.11%
EPS 2.83 2.96 2.31 1.92 -1.27 -7.67 4.46 -7.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.05 0.98 0.94 1.34 1.53 1.92 -7.27%
Adjusted Per Share Value based on latest NOSH - 55,781
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 3.57 2.34 2.23 1.44 1.50 1.34 1.69 13.26%
EPS 0.12 0.12 0.09 0.05 -0.03 -0.15 0.09 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.0418 0.039 0.0262 0.0269 0.0307 0.0384 4.94%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.76 0.74 0.80 0.74 0.67 1.00 1.66 -
P/RPS 0.89 1.26 1.43 1.43 0.89 1.50 1.96 -12.32%
P/EPS 26.86 25.00 34.63 38.54 -52.76 -13.04 37.22 -5.28%
EY 3.72 4.00 2.89 2.59 -1.90 -7.67 2.69 5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.82 0.79 0.50 0.65 0.86 -5.30%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 28/12/06 24/11/05 26/11/04 30/01/04 20/12/02 14/12/01 19/12/00 -
Price 0.79 0.75 0.77 0.79 0.62 1.15 1.59 -
P/RPS 0.93 1.28 1.37 1.53 0.83 1.72 1.88 -11.06%
P/EPS 27.92 25.34 33.33 41.15 -48.82 -14.99 35.65 -3.98%
EY 3.58 3.95 3.00 2.43 -2.05 -6.67 2.81 4.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.79 0.84 0.46 0.75 0.83 -3.99%

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