[M&A] YoY TTM Result on 31-Jan-2009 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -18.67%
YoY- 62.74%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 163,307 162,625 180,532 205,069 240,132 215,423 166,783 -0.35%
PBT 40,570 -2,089 -22,072 -16,780 -45,997 -3,503 6,100 37.11%
Tax 673 133 -40 -138 747 -2,275 205 21.90%
NP 41,243 -1,956 -22,112 -16,918 -45,250 -5,778 6,305 36.73%
-
NP to SH 41,243 -1,835 -22,249 -16,968 -45,538 -5,465 6,103 37.47%
-
Tax Rate -1.66% - - - - - -3.36% -
Total Cost 122,064 164,581 202,644 221,987 285,382 221,201 160,478 -4.45%
-
Net Worth 102,549 26,198 27,731 50,457 66,102 98,314 99,200 0.55%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - 2,007 1,761 -
Div Payout % - - - - - 0.00% 28.87% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 102,549 26,198 27,731 50,457 66,102 98,314 99,200 0.55%
NOSH 244,166 84,509 84,035 84,096 83,673 84,029 80,000 20.42%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 25.25% -1.20% -12.25% -8.25% -18.84% -2.68% 3.78% -
ROE 40.22% -7.00% -80.23% -33.63% -68.89% -5.56% 6.15% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 66.88 192.43 214.83 243.85 286.99 256.37 208.48 -17.25%
EPS 16.89 -2.17 -26.48 -20.18 -54.42 -6.50 7.63 14.15%
DPS 0.00 0.00 0.00 0.00 0.00 2.39 2.20 -
NAPS 0.42 0.31 0.33 0.60 0.79 1.17 1.24 -16.50%
Adjusted Per Share Value based on latest NOSH - 84,096
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 8.15 8.12 9.01 10.24 11.99 10.76 8.33 -0.36%
EPS 2.06 -0.09 -1.11 -0.85 -2.27 -0.27 0.30 37.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.09 -
NAPS 0.0512 0.0131 0.0138 0.0252 0.033 0.0491 0.0495 0.56%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.56 0.25 0.27 0.32 0.45 0.79 1.03 -
P/RPS 0.84 0.13 0.13 0.13 0.16 0.31 0.49 9.39%
P/EPS 3.32 -11.51 -1.02 -1.59 -0.83 -12.15 13.50 -20.83%
EY 30.16 -8.69 -98.06 -63.05 -120.94 -8.23 7.41 26.34%
DY 0.00 0.00 0.00 0.00 0.00 3.02 2.14 -
P/NAPS 1.33 0.81 0.82 0.53 0.57 0.68 0.83 8.17%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 28/03/12 31/03/11 26/03/10 30/03/09 25/03/08 29/05/07 23/03/06 -
Price 0.49 0.28 0.27 0.30 0.41 0.54 1.37 -
P/RPS 0.73 0.15 0.13 0.12 0.14 0.21 0.66 1.69%
P/EPS 2.90 -12.90 -1.02 -1.49 -0.75 -8.30 17.96 -26.19%
EY 34.47 -7.75 -98.06 -67.26 -132.74 -12.04 5.57 35.47%
DY 0.00 0.00 0.00 0.00 0.00 4.42 1.61 -
P/NAPS 1.17 0.90 0.82 0.50 0.52 0.46 1.10 1.03%

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