[M&A] QoQ Annualized Quarter Result on 30-Apr-2012 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- -27.98%
YoY- 2528.38%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 223,956 232,284 198,570 180,846 170,830 171,916 156,128 27.05%
PBT 17,898 19,608 50,644 61,177 84,936 156,960 -2,951 -
Tax -16 -16 74 -14 -14 -8 722 -
NP 17,882 19,592 50,718 61,162 84,922 156,952 -2,229 -
-
NP to SH 17,882 19,592 50,718 61,162 84,922 156,952 -2,229 -
-
Tax Rate 0.09% 0.08% -0.15% 0.02% 0.02% 0.01% - -
Total Cost 206,074 212,692 147,852 119,684 85,908 14,964 158,357 19.09%
-
Net Worth 160,340 157,824 121,052 87,317 71,363 47,045 25,233 241.15%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 160,340 157,824 121,052 87,317 71,363 47,045 25,233 241.15%
NOSH 271,762 272,111 220,095 203,063 169,911 90,472 84,113 117.77%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 7.98% 8.43% 25.54% 33.82% 49.71% 91.30% -1.43% -
ROE 11.15% 12.41% 41.90% 70.05% 119.00% 333.62% -8.83% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 82.41 85.36 90.22 89.06 100.54 190.02 185.62 -41.65%
EPS 6.58 7.20 23.04 30.12 49.98 173.48 -2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.55 0.43 0.42 0.52 0.30 56.65%
Adjusted Per Share Value based on latest NOSH - 270,714
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 11.18 11.60 9.91 9.03 8.53 8.58 7.79 27.09%
EPS 0.89 0.98 2.53 3.05 4.24 7.84 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0788 0.0604 0.0436 0.0356 0.0235 0.0126 240.96%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.70 0.77 0.45 0.49 0.56 0.43 0.32 -
P/RPS 0.85 0.90 0.50 0.55 0.56 0.23 0.17 190.97%
P/EPS 10.64 10.69 1.95 1.63 1.12 0.25 -12.08 -
EY 9.40 9.35 51.21 61.47 89.25 403.44 -8.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.33 0.82 1.14 1.33 0.83 1.07 7.30%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 18/12/12 26/09/12 27/06/12 28/03/12 09/12/11 30/09/11 -
Price 0.68 0.70 0.76 0.49 0.49 0.69 0.25 -
P/RPS 0.83 0.82 0.84 0.55 0.49 0.36 0.13 242.22%
P/EPS 10.33 9.72 3.30 1.63 0.98 0.40 -9.43 -
EY 9.68 10.29 30.32 61.47 102.00 251.42 -10.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.21 1.38 1.14 1.17 1.33 0.83 24.16%

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