[M&A] YoY TTM 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- 13.03%
YoY- 0.86%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 224,857 178,288 159,605 182,223 189,979 235,184 233,314 -0.61%
PBT 16,025 44,858 -1,175 -19,337 -19,073 -43,962 -8,163 -
Tax 34 673 149 -53 -541 1,782 -3,016 -
NP 16,059 45,531 -1,026 -19,390 -19,614 -42,180 -11,179 -
-
NP to SH 16,059 45,531 -1,026 -19,349 -19,516 -42,627 -10,960 -
-
Tax Rate -0.21% -1.50% - - - - - -
Total Cost 208,798 132,757 160,631 201,613 209,593 277,364 244,493 -2.59%
-
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 7.14% 25.54% -0.64% -10.64% -10.32% -17.93% -4.79% -
ROE 9.78% 39.11% -4.06% -74.41% -43.03% -66.01% -11.75% -
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 82.14 65.86 189.27 217.24 226.19 280.42 277.68 -18.35%
EPS 5.87 16.82 -1.22 -23.07 -23.24 -50.83 -13.04 -
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 11.23 8.90 7.97 9.10 9.48 11.74 11.65 -0.60%
EPS 0.80 2.27 -0.05 -0.97 -0.97 -2.13 -0.55 -
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 0.82 0.74 0.15 0.14 0.13 0.15 0.24 22.70%
P/EPS 11.51 2.91 -23.01 -1.34 -1.29 -0.81 -5.21 -
EY 8.69 34.32 -4.35 -74.41 -77.45 -123.97 -19.18 -
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 0.77 0.74 0.14 0.12 0.12 0.14 0.17 28.59%
P/EPS 10.82 2.91 -22.19 -1.13 -1.21 -0.79 -3.60 -
EY 9.24 34.32 -4.51 -88.72 -82.98 -127.07 -27.75 -
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