[M&A] YoY Quarter Result on 31-Jan-2022 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
24-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jan-2022 [#2]
Profit Trend
QoQ- 96.66%
YoY- -172.65%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
Revenue 13,173 3,806 0 19,010 93,046 32,102 55,045 -25.23%
PBT 6,242 -1,750 0 -68 3,404 -3,931 -5,208 -
Tax -1,683 -96 0 -416 -1,132 0 0 -
NP 4,559 -1,846 0 -484 2,272 -3,931 -5,208 -
-
NP to SH 4,500 -1,883 0 -797 1,097 -3,931 -5,208 -
-
Tax Rate 26.96% - - - 33.25% - - -
Total Cost 8,614 5,652 0 19,494 90,774 36,033 60,253 -32.66%
-
Net Worth 399,744 182,039 0 187,728 219,961 241,503 278,657 7.61%
Dividend
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
Div - - - - 7,050 - - -
Div Payout % - - - - 642.67% - - -
Equity
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
Net Worth 399,744 182,039 0 187,728 219,961 241,503 278,657 7.61%
NOSH 2,003,000 574,109 568,873 574,109 619,239 619,239 619,239 26.96%
Ratio Analysis
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
NP Margin 34.61% -48.50% 0.00% -2.55% 2.44% -12.25% -9.46% -
ROE 1.13% -1.03% 0.00% -0.42% 0.50% -1.63% -1.87% -
Per Share
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
RPS 0.66 0.67 0.00 3.34 16.50 5.18 8.89 -41.06%
EPS 0.23 -0.33 0.00 -0.14 0.19 -0.63 -0.84 -
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.20 0.32 0.00 0.33 0.39 0.39 0.45 -15.20%
Adjusted Per Share Value based on latest NOSH - 574,109
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
RPS 0.66 0.19 0.00 0.95 4.65 1.60 2.75 -25.18%
EPS 0.22 -0.09 0.00 -0.04 0.05 -0.20 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.1996 0.0909 0.00 0.0937 0.1098 0.1206 0.1391 7.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
Date 29/12/23 31/01/23 30/12/22 31/01/22 29/01/21 31/01/20 31/01/19 -
Price 0.34 0.38 0.375 0.29 0.325 0.16 0.22 -
P/RPS 51.59 56.80 0.00 8.68 1.97 3.09 2.47 85.51%
P/EPS 151.01 -114.80 0.00 -206.99 167.09 -25.20 -26.16 -
EY 0.66 -0.87 0.00 -0.48 0.60 -3.97 -3.82 -
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.70 1.19 0.00 0.88 0.83 0.41 0.49 28.78%
Price Multiplier on Announcement Date
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
Date 23/02/24 28/03/23 - 24/03/22 24/03/21 31/03/20 28/03/19 -
Price 0.395 0.39 0.00 0.285 0.395 0.15 0.22 -
P/RPS 59.93 58.29 0.00 8.53 2.39 2.89 2.47 91.25%
P/EPS 175.44 -117.82 0.00 -203.42 203.08 -23.63 -26.16 -
EY 0.57 -0.85 0.00 -0.49 0.49 -4.23 -3.82 -
DY 0.00 0.00 0.00 0.00 3.16 0.00 0.00 -
P/NAPS 1.98 1.22 0.00 0.86 1.01 0.38 0.49 32.83%

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