[M&A] QoQ Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -16.39%
YoY- -75.56%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 276,972 248,376 219,666 215,896 223,956 232,284 198,570 24.76%
PBT 20,564 19,348 11,448 15,018 17,898 19,608 50,644 -45.07%
Tax -2,484 -808 407 -68 -16 -16 74 -
NP 18,080 18,540 11,855 14,950 17,882 19,592 50,718 -49.62%
-
NP to SH 18,080 18,540 11,855 14,950 17,882 19,592 50,718 -49.62%
-
Tax Rate 12.08% 4.18% -3.56% 0.45% 0.09% 0.08% -0.15% -
Total Cost 258,892 229,836 207,811 200,945 206,074 212,692 147,852 45.12%
-
Net Worth 172,060 169,041 163,517 163,296 160,340 157,824 121,052 26.33%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 172,060 169,041 163,517 163,296 160,340 157,824 121,052 26.33%
NOSH 273,111 272,647 272,528 272,160 271,762 272,111 220,095 15.42%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 6.53% 7.46% 5.40% 6.92% 7.98% 8.43% 25.54% -
ROE 10.51% 10.97% 7.25% 9.16% 11.15% 12.41% 41.90% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 101.41 91.10 80.60 79.33 82.41 85.36 90.22 8.08%
EPS 6.62 6.80 4.35 5.49 6.58 7.20 23.04 -56.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.60 0.60 0.59 0.58 0.55 9.44%
Adjusted Per Share Value based on latest NOSH - 273,734
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 13.83 12.40 10.97 10.78 11.18 11.60 9.91 24.80%
EPS 0.90 0.93 0.59 0.75 0.89 0.98 2.53 -49.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0859 0.0844 0.0816 0.0815 0.08 0.0788 0.0604 26.38%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.60 0.605 0.60 0.675 0.70 0.77 0.45 -
P/RPS 0.59 0.66 0.74 0.85 0.85 0.90 0.50 11.63%
P/EPS 9.06 8.90 13.79 12.29 10.64 10.69 1.95 177.66%
EY 11.03 11.24 7.25 8.14 9.40 9.35 51.21 -63.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.98 1.00 1.13 1.19 1.33 0.82 10.27%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 18/12/13 30/09/13 25/06/13 29/03/13 18/12/12 26/09/12 -
Price 0.645 0.555 0.62 0.635 0.68 0.70 0.76 -
P/RPS 0.64 0.61 0.77 0.80 0.83 0.82 0.84 -16.53%
P/EPS 9.74 8.16 14.25 11.56 10.33 9.72 3.30 105.35%
EY 10.26 12.25 7.02 8.65 9.68 10.29 30.32 -51.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.90 1.03 1.06 1.15 1.21 1.38 -18.20%

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