[M&A] YoY Quarter Result on 30-Apr-2010 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 48.42%
YoY- 63.24%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 49,944 50,220 35,239 38,259 36,568 51,658 56,606 -2.06%
PBT 2,315 3,415 -873 -1,787 -4,522 -2,229 -4,264 -
Tax -43 -4 -4 -20 -7 396 -639 -36.19%
NP 2,272 3,411 -877 -1,807 -4,529 -1,833 -4,903 -
-
NP to SH 2,272 3,411 -877 -1,686 -4,586 -2,038 -4,949 -
-
Tax Rate 1.86% 0.12% - - - - - -
Total Cost 47,672 46,809 36,116 40,066 41,097 53,491 61,509 -4.15%
-
Net Worth 164,240 116,407 25,298 26,002 45,356 64,578 93,266 9.88%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 164,240 116,407 25,298 26,002 45,356 64,578 93,266 9.88%
NOSH 273,734 270,714 84,326 83,880 83,992 83,868 84,023 21.73%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 4.55% 6.79% -2.49% -4.72% -12.39% -3.55% -8.66% -
ROE 1.38% 2.93% -3.47% -6.48% -10.11% -3.16% -5.31% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 18.25 18.55 41.79 45.61 43.54 61.59 67.37 -19.54%
EPS 0.83 1.26 -1.04 -2.01 -5.46 -2.43 -5.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.43 0.30 0.31 0.54 0.77 1.11 -9.73%
Adjusted Per Share Value based on latest NOSH - 83,880
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 2.49 2.51 1.76 1.91 1.83 2.58 2.83 -2.10%
EPS 0.11 0.17 -0.04 -0.08 -0.23 -0.10 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.0581 0.0126 0.013 0.0226 0.0322 0.0466 9.86%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.675 0.49 0.28 0.31 0.30 0.41 0.68 -
P/RPS 3.70 2.64 0.67 0.68 0.69 0.67 1.01 24.13%
P/EPS 81.33 38.89 -26.92 -15.42 -5.49 -16.87 -11.54 -
EY 1.23 2.57 -3.71 -6.48 -18.20 -5.93 -8.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.14 0.93 1.00 0.56 0.53 0.61 10.81%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 27/06/12 24/06/11 29/06/10 29/06/09 26/06/08 28/06/07 -
Price 0.635 0.49 0.27 0.26 0.28 0.40 0.47 -
P/RPS 3.48 2.64 0.65 0.57 0.64 0.65 0.70 30.60%
P/EPS 76.51 38.89 -25.96 -12.94 -5.13 -16.46 -7.98 -
EY 1.31 2.57 -3.85 -7.73 -19.50 -6.08 -12.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.14 0.90 0.84 0.52 0.52 0.42 16.66%

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