[M&A] YoY TTM Result on 31-Jul-2003 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -327.9%
YoY- -70.49%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 172,767 163,169 123,970 111,679 110,628 117,107 161,513 1.12%
PBT 2,748 5,158 751 -18,102 -10,111 -7,279 19,953 -28.12%
Tax -1,685 225 3,457 -238 -646 9,068 -8,171 -23.12%
NP 1,063 5,383 4,208 -18,340 -10,757 1,789 11,782 -33.01%
-
NP to SH 1,152 5,230 4,208 -18,340 -10,757 -8,599 11,782 -32.11%
-
Tax Rate 61.32% -4.36% -460.32% - - - 40.95% -
Total Cost 171,704 157,786 119,762 130,019 121,385 115,318 149,731 2.30%
-
Net Worth 99,734 48,565 78,171 35,342 54,285 64,229 77,061 4.39%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 2,807 961 - - - - - -
Div Payout % 243.69% 18.39% - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 99,734 48,565 78,171 35,342 54,285 64,229 77,061 4.39%
NOSH 83,810 48,085 79,766 40,623 40,211 40,143 40,135 13.05%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 0.62% 3.30% 3.39% -16.42% -9.72% 1.53% 7.29% -
ROE 1.16% 10.77% 5.38% -51.89% -19.82% -13.39% 15.29% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 206.14 339.33 155.42 274.91 275.11 291.72 402.41 -10.54%
EPS 1.37 10.88 5.28 -45.15 -26.75 -21.42 29.36 -39.98%
DPS 3.35 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.01 0.98 0.87 1.35 1.60 1.92 -7.65%
Adjusted Per Share Value based on latest NOSH - 40,623
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 8.63 8.15 6.19 5.58 5.52 5.85 8.06 1.14%
EPS 0.06 0.26 0.21 -0.92 -0.54 -0.43 0.59 -31.66%
DPS 0.14 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0498 0.0242 0.039 0.0176 0.0271 0.0321 0.0385 4.38%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.79 0.74 0.74 0.90 0.85 1.12 2.48 -
P/RPS 0.38 0.22 0.48 0.33 0.31 0.38 0.62 -7.83%
P/EPS 57.47 6.80 14.03 -1.99 -3.18 -5.23 8.45 37.62%
EY 1.74 14.70 7.13 -50.16 -31.47 -19.13 11.84 -27.34%
DY 4.24 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.76 1.03 0.63 0.70 1.29 -10.56%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 29/09/06 29/09/05 29/09/04 30/09/03 20/09/02 27/09/01 29/09/00 -
Price 0.69 0.73 0.79 0.78 0.78 0.98 1.78 -
P/RPS 0.33 0.22 0.51 0.28 0.28 0.34 0.44 -4.67%
P/EPS 50.20 6.71 14.98 -1.73 -2.92 -4.57 6.06 42.22%
EY 1.99 14.90 6.68 -57.88 -34.30 -21.86 16.49 -29.69%
DY 4.85 2.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.72 0.81 0.90 0.58 0.61 0.93 -7.56%

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