[M&A] YoY Quarter Result on 31-Jan-2004 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- -52.19%
YoY- 213.53%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 57,289 39,372 37,956 28,345 26,591 27,990 23,550 15.96%
PBT -4,349 2,130 1,881 602 -300 -3,984 133 -
Tax -450 -148 -185 -90 -151 3,984 -133 22.51%
NP -4,799 1,982 1,696 512 -451 0 0 -
-
NP to SH -4,588 2,048 1,696 512 -451 -3,960 -211 67.02%
-
Tax Rate - 6.95% 9.84% 14.95% - - 100.00% -
Total Cost 62,088 37,390 36,260 27,833 27,042 27,990 23,550 17.52%
-
Net Worth 98,314 99,200 80,800 63,999 53,958 57,432 72,854 5.11%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - 800 - - - - - -
Div Payout % - 39.06% - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 98,314 99,200 80,800 63,999 53,958 57,432 72,854 5.11%
NOSH 84,029 80,000 80,000 67,368 40,267 40,162 39,811 13.25%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -8.38% 5.03% 4.47% 1.81% -1.70% 0.00% 0.00% -
ROE -4.67% 2.06% 2.10% 0.80% -0.84% -6.90% -0.29% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 68.18 49.22 47.44 42.07 66.04 69.69 59.15 2.39%
EPS -5.46 2.56 2.12 0.76 -1.12 -9.86 -0.53 47.48%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.24 1.01 0.95 1.34 1.43 1.83 -7.18%
Adjusted Per Share Value based on latest NOSH - 67,368
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 2.86 1.97 1.89 1.42 1.33 1.40 1.18 15.89%
EPS -0.23 0.10 0.08 0.03 -0.02 -0.20 -0.01 68.59%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.0495 0.0403 0.032 0.0269 0.0287 0.0364 5.11%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 -
Price 0.79 1.03 0.84 0.79 0.81 1.05 1.45 -
P/RPS 1.16 2.09 1.77 1.88 1.23 1.51 2.45 -11.71%
P/EPS -14.47 40.23 39.62 103.95 -72.32 -10.65 -273.58 -38.71%
EY -6.91 2.49 2.52 0.96 -1.38 -9.39 -0.37 62.84%
DY 0.00 0.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.83 0.83 0.83 0.60 0.73 0.79 -2.46%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 29/05/07 23/03/06 30/03/05 26/04/04 27/03/03 27/03/02 03/04/01 -
Price 0.54 1.37 0.85 0.71 0.70 0.90 1.08 -
P/RPS 0.79 2.78 1.79 1.69 1.06 1.29 1.83 -13.05%
P/EPS -9.89 53.52 40.09 93.42 -62.50 -9.13 -203.77 -39.58%
EY -10.11 1.87 2.49 1.07 -1.60 -10.96 -0.49 65.57%
DY 0.00 0.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.10 0.84 0.75 0.52 0.63 0.59 -4.06%

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