[M&A] YoY TTM Result on 31-Jan-2010 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 0.98%
YoY- -31.12%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 225,133 163,307 162,625 180,532 205,069 240,132 215,423 0.73%
PBT 17,125 40,570 -2,089 -22,072 -16,780 -45,997 -3,503 -
Tax 73 673 133 -40 -138 747 -2,275 -
NP 17,198 41,243 -1,956 -22,112 -16,918 -45,250 -5,778 -
-
NP to SH 17,198 41,243 -1,835 -22,249 -16,968 -45,538 -5,465 -
-
Tax Rate -0.43% -1.66% - - - - - -
Total Cost 207,935 122,064 164,581 202,644 221,987 285,382 221,201 -1.02%
-
Net Worth 160,091 102,549 26,198 27,731 50,457 66,102 98,314 8.45%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - 2,007 -
Div Payout % - - - - - - 0.00% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 160,091 102,549 26,198 27,731 50,457 66,102 98,314 8.45%
NOSH 271,342 244,166 84,509 84,035 84,096 83,673 84,029 21.55%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 7.64% 25.25% -1.20% -12.25% -8.25% -18.84% -2.68% -
ROE 10.74% 40.22% -7.00% -80.23% -33.63% -68.89% -5.56% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 82.97 66.88 192.43 214.83 243.85 286.99 256.37 -17.12%
EPS 6.34 16.89 -2.17 -26.48 -20.18 -54.42 -6.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.39 -
NAPS 0.59 0.42 0.31 0.33 0.60 0.79 1.17 -10.77%
Adjusted Per Share Value based on latest NOSH - 84,035
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 11.24 8.15 8.12 9.01 10.24 11.99 10.76 0.72%
EPS 0.86 2.06 -0.09 -1.11 -0.85 -2.27 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.0799 0.0512 0.0131 0.0138 0.0252 0.033 0.0491 8.44%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.70 0.56 0.25 0.27 0.32 0.45 0.79 -
P/RPS 0.84 0.84 0.13 0.13 0.13 0.16 0.31 18.05%
P/EPS 11.04 3.32 -11.51 -1.02 -1.59 -0.83 -12.15 -
EY 9.05 30.16 -8.69 -98.06 -63.05 -120.94 -8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.02 -
P/NAPS 1.19 1.33 0.81 0.82 0.53 0.57 0.68 9.76%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/13 28/03/12 31/03/11 26/03/10 30/03/09 25/03/08 29/05/07 -
Price 0.68 0.49 0.28 0.27 0.30 0.41 0.54 -
P/RPS 0.82 0.73 0.15 0.13 0.12 0.14 0.21 25.46%
P/EPS 10.73 2.90 -12.90 -1.02 -1.49 -0.75 -8.30 -
EY 9.32 34.47 -7.75 -98.06 -67.26 -132.74 -12.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.42 -
P/NAPS 1.15 1.17 0.90 0.82 0.50 0.52 0.46 16.48%

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