[M&A] YoY TTM Result on 31-Oct-2020 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 25.52%
YoY- 67.41%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 62,753 37,584 251,744 155,196 223,261 233,457 454,251 -32.67%
PBT -4,628 -3,585 8,827 -13,652 -53,215 -19,626 39,389 -
Tax -841 -261 -26,802 18 7,778 -3,249 -9,934 -38.95%
NP -5,469 -3,846 -17,975 -13,634 -45,437 -22,875 29,455 -
-
NP to SH -5,752 -3,748 -20,642 -14,808 -45,437 -22,875 29,455 -
-
Tax Rate - - 303.64% - - - 25.22% -
Total Cost 68,222 41,430 269,719 168,830 268,698 256,332 424,796 -30.61%
-
Net Worth 182,039 0 187,728 214,321 247,695 291,042 328,196 -11.11%
Dividend
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - 7,050 - - 7,740 9,288 -
Div Payout % - - 0.00% - - 0.00% 31.53% -
Equity
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 182,039 0 187,728 214,321 247,695 291,042 328,196 -11.11%
NOSH 574,109 568,873 574,109 619,239 619,239 619,239 619,239 -1.50%
Ratio Analysis
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin -8.72% -10.23% -7.14% -8.79% -20.35% -9.80% 6.48% -
ROE -3.16% 0.00% -11.00% -6.91% -18.34% -7.86% 8.97% -
Per Share
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 11.03 6.61 44.25 27.52 36.05 37.70 73.36 -31.52%
EPS -1.01 -0.66 -3.63 -2.63 -7.34 -3.69 4.76 -
DPS 0.00 0.00 1.25 0.00 0.00 1.25 1.50 -
NAPS 0.32 0.00 0.33 0.38 0.40 0.47 0.53 -9.59%
Adjusted Per Share Value based on latest NOSH - 619,239
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 3.13 1.88 12.57 7.75 11.15 11.66 22.68 -32.69%
EPS -0.29 -0.19 -1.03 -0.74 -2.27 -1.14 1.47 -
DPS 0.00 0.00 0.35 0.00 0.00 0.39 0.46 -
NAPS 0.0909 0.00 0.0937 0.107 0.1237 0.1453 0.1639 -11.11%
Price Multiplier on Financial Quarter End Date
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/22 30/09/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.315 0.275 0.325 0.21 0.20 0.24 0.455 -
P/RPS 2.86 4.16 0.73 0.76 0.55 0.64 0.62 35.74%
P/EPS -31.15 -41.74 -8.96 -8.00 -2.73 -6.50 9.57 -
EY -3.21 -2.40 -11.16 -12.50 -36.69 -15.39 10.45 -
DY 0.00 0.00 3.85 0.00 0.00 5.21 3.30 -
P/NAPS 0.98 0.00 0.98 0.55 0.50 0.51 0.86 2.64%
Price Multiplier on Announcement Date
31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 15/12/22 - 16/12/21 19/11/20 17/12/19 12/12/18 20/12/17 -
Price 0.36 0.00 0.30 0.325 0.165 0.24 0.405 -
P/RPS 3.26 0.00 0.68 1.18 0.46 0.64 0.55 42.72%
P/EPS -35.60 0.00 -8.27 -12.38 -2.25 -6.50 8.51 -
EY -2.81 0.00 -12.10 -8.08 -44.47 -15.39 11.74 -
DY 0.00 0.00 4.17 0.00 0.00 5.21 3.70 -
P/NAPS 1.13 0.00 0.91 0.86 0.41 0.51 0.76 8.25%

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