[M&A] QoQ Annualized Quarter Result on 30-Apr-2021 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
23-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 53.57%
YoY- 135.76%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 77,818 79,596 314,155 382,837 350,712 329,244 115,172 -22.94%
PBT 2,982 6,236 9,687 12,478 11,646 9,676 -20,111 -
Tax -50,626 -99,588 -2,545 -2,309 -3,544 -2,560 658 -
NP -47,644 -93,352 7,142 10,169 8,102 7,116 -19,453 81.40%
-
NP to SH -49,270 -95,348 4,229 6,545 4,262 4,136 -19,882 82.82%
-
Tax Rate 1,697.72% 1,596.99% 26.27% 18.50% 30.43% 26.46% - -
Total Cost 125,462 172,948 307,013 372,668 342,610 322,128 134,625 -4.57%
-
Net Worth 187,728 187,728 216,171 214,948 219,961 214,321 215,236 -8.69%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - 7,110 9,427 14,100 - - -
Div Payout % - - 168.15% 144.03% 330.83% - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 187,728 187,728 216,171 214,948 219,961 214,321 215,236 -8.69%
NOSH 574,109 574,109 574,109 574,109 619,239 619,239 619,239 -4.90%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin -61.22% -117.28% 2.27% 2.66% 2.31% 2.16% -16.89% -
ROE -26.25% -50.79% 1.96% 3.05% 1.94% 1.93% -9.24% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 13.68 13.99 55.22 67.68 62.18 58.38 20.33 -23.15%
EPS -8.66 -16.76 0.75 1.16 0.76 0.72 -3.41 85.82%
DPS 0.00 0.00 1.25 1.67 2.50 0.00 0.00 -
NAPS 0.33 0.33 0.38 0.38 0.39 0.38 0.38 -8.95%
Adjusted Per Share Value based on latest NOSH - 574,109
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 3.89 3.97 15.68 19.11 17.51 16.44 5.75 -22.88%
EPS -2.46 -4.76 0.21 0.33 0.21 0.21 -0.99 83.15%
DPS 0.00 0.00 0.36 0.47 0.70 0.00 0.00 -
NAPS 0.0937 0.0937 0.1079 0.1073 0.1098 0.107 0.1075 -8.72%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.29 0.325 0.39 0.41 0.325 0.21 0.13 -
P/RPS 2.12 2.32 0.71 0.61 0.52 0.36 0.64 121.72%
P/EPS -3.35 -1.94 52.46 35.43 43.01 28.64 -3.70 -6.39%
EY -29.87 -51.57 1.91 2.82 2.33 3.49 -27.00 6.94%
DY 0.00 0.00 3.21 4.07 7.69 0.00 0.00 -
P/NAPS 0.88 0.98 1.03 1.08 0.83 0.55 0.34 88.18%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 24/03/22 16/12/21 28/09/21 23/06/21 24/03/21 19/11/20 24/09/20 -
Price 0.285 0.30 0.44 0.40 0.395 0.325 0.20 -
P/RPS 2.08 2.14 0.80 0.59 0.64 0.56 0.98 64.92%
P/EPS -3.29 -1.79 59.19 34.57 52.27 44.32 -5.70 -30.60%
EY -30.39 -55.87 1.69 2.89 1.91 2.26 -17.55 44.05%
DY 0.00 0.00 2.84 4.17 6.33 0.00 0.00 -
P/NAPS 0.86 0.91 1.16 1.05 1.01 0.86 0.53 37.96%

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