[M&A] YoY Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 79.68%
YoY- -1331.58%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 58,071 42,979 40,438 51,448 56,918 65,375 71,607 -3.42%
PBT 4,902 39,240 -626 -3,681 450 830 2,853 9.43%
Tax -4 -2 45 27 -79 -143 -435 -54.19%
NP 4,898 39,238 -581 -3,654 371 687 2,418 12.47%
-
NP to SH 4,898 39,238 -581 -3,744 304 519 2,382 12.75%
-
Tax Rate 0.08% 0.01% - - 17.56% 17.23% 15.25% -
Total Cost 53,173 3,741 41,019 55,102 56,547 64,688 69,189 -4.28%
-
Net Worth 157,824 47,045 20,889 31,060 54,044 67,804 102,686 7.41%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 157,824 47,045 20,889 31,060 54,044 67,804 102,686 7.41%
NOSH 272,111 90,472 65,280 83,946 84,444 83,709 84,169 21.57%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 8.43% 91.30% -1.44% -7.10% 0.65% 1.05% 3.38% -
ROE 3.10% 83.40% -2.78% -12.05% 0.56% 0.77% 2.32% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 21.34 47.50 61.94 61.29 67.40 78.10 85.07 -20.56%
EPS 1.80 43.37 -0.89 -4.46 0.36 0.62 2.83 -7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.52 0.32 0.37 0.64 0.81 1.22 -11.64%
Adjusted Per Share Value based on latest NOSH - 83,946
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 2.90 2.15 2.02 2.57 2.84 3.26 3.57 -3.40%
EPS 0.24 1.96 -0.03 -0.19 0.02 0.03 0.12 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0788 0.0235 0.0104 0.0155 0.027 0.0339 0.0513 7.40%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.77 0.43 0.28 0.25 0.34 0.44 0.76 -
P/RPS 3.61 0.91 0.45 0.41 0.50 0.56 0.89 26.25%
P/EPS 42.78 0.99 -31.46 -5.61 94.44 70.97 26.86 8.05%
EY 2.34 100.86 -3.18 -17.84 1.06 1.41 3.72 -7.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.83 0.88 0.68 0.53 0.54 0.62 13.55%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 18/12/12 09/12/11 29/12/10 30/12/09 17/12/08 28/12/07 28/12/06 -
Price 0.70 0.69 0.25 0.24 0.31 0.43 0.79 -
P/RPS 3.28 1.45 0.40 0.39 0.46 0.55 0.93 23.35%
P/EPS 38.89 1.59 -28.09 -5.38 86.11 69.35 27.92 5.67%
EY 2.57 62.86 -3.56 -18.58 1.16 1.44 3.58 -5.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.33 0.78 0.65 0.48 0.53 0.65 10.90%

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