[M&A] YoY Quarter Result on 31-Jul-2013 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -71.74%
YoY- -86.75%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 152,168 114,904 63,862 57,744 62,935 42,653 46,130 21.98%
PBT 9,741 13,752 7,755 184 4,761 -1,025 751 53.22%
Tax -1,920 -3,982 -2,483 458 85 685 112 -
NP 7,821 9,770 5,272 642 4,846 -340 863 44.34%
-
NP to SH 7,821 9,770 5,272 642 4,846 -340 863 44.34%
-
Tax Rate 19.71% 28.96% 32.02% -248.91% -1.79% - -14.91% -
Total Cost 144,347 105,134 58,590 57,102 58,089 42,993 45,267 21.30%
-
Net Worth 281,706 244,000 187,191 160,500 149,125 25,500 26,887 47.87%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 6,124 - - - - - - -
Div Payout % 78.30% - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 281,706 244,000 187,191 160,500 149,125 25,500 26,887 47.87%
NOSH 612,405 610,000 275,282 267,500 271,136 84,999 84,024 39.20%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 5.14% 8.50% 8.26% 1.11% 7.70% -0.80% 1.87% -
ROE 2.78% 4.00% 2.82% 0.40% 3.25% -1.33% 3.21% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 24.85 18.84 23.20 21.59 23.21 50.18 54.90 -12.36%
EPS 1.28 1.60 1.92 0.24 1.79 -0.40 1.03 3.68%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.40 0.68 0.60 0.55 0.30 0.32 6.22%
Adjusted Per Share Value based on latest NOSH - 267,500
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 7.60 5.74 3.19 2.88 3.14 2.13 2.30 22.02%
EPS 0.39 0.49 0.26 0.03 0.24 -0.02 0.04 46.11%
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1406 0.1218 0.0935 0.0801 0.0745 0.0127 0.0134 47.90%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.56 0.52 1.18 0.60 0.45 0.32 0.29 -
P/RPS 2.25 2.76 5.09 2.78 1.94 0.64 0.53 27.22%
P/EPS 43.85 32.47 61.61 250.00 25.18 -80.00 28.24 7.60%
EY 2.28 3.08 1.62 0.40 3.97 -1.25 3.54 -7.06%
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.30 1.74 1.00 0.82 1.07 0.91 5.00%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 25/09/15 30/09/14 30/09/13 26/09/12 30/09/11 29/09/10 -
Price 0.545 0.445 1.16 0.62 0.76 0.25 0.29 -
P/RPS 2.19 2.36 5.00 2.87 3.27 0.50 0.53 26.64%
P/EPS 42.68 27.78 60.57 258.33 42.52 -62.50 28.24 7.11%
EY 2.34 3.60 1.65 0.39 2.35 -1.60 3.54 -6.66%
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.11 1.71 1.03 1.38 0.83 0.91 4.42%

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