[M&A] QoQ Annualized Quarter Result on 31-Jan-2004 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- -26.1%
YoY- 264.72%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 178,680 123,970 116,708 114,250 115,120 111,679 106,832 40.68%
PBT 7,728 751 1,340 3,526 4,644 -18,102 -3,977 -
Tax -360 3,457 1,080 -360 -360 -238 -765 -39.36%
NP 7,368 4,208 2,420 3,166 4,284 -18,340 -4,742 -
-
NP to SH 7,368 4,208 2,420 3,166 4,284 -18,340 -4,742 -
-
Tax Rate 4.66% -460.32% -80.60% 10.21% 7.75% - - -
Total Cost 171,312 119,762 114,288 111,084 110,836 130,019 111,574 32.91%
-
Net Worth 78,145 72,348 68,869 64,267 52,434 35,339 50,986 32.76%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 78,145 72,348 68,869 64,267 52,434 35,339 50,986 32.76%
NOSH 79,740 73,824 71,739 67,649 55,781 40,620 40,146 57.68%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 4.12% 3.39% 2.07% 2.77% 3.72% -16.42% -4.44% -
ROE 9.43% 5.82% 3.51% 4.93% 8.17% -51.90% -9.30% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 224.08 167.93 162.68 168.89 206.38 274.93 266.10 -10.77%
EPS 9.24 5.70 3.37 4.68 7.68 -45.15 -11.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.96 0.95 0.94 0.87 1.27 -15.80%
Adjusted Per Share Value based on latest NOSH - 67,368
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 8.92 6.19 5.83 5.70 5.75 5.58 5.33 40.73%
EPS 0.37 0.21 0.12 0.16 0.21 -0.92 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0361 0.0344 0.0321 0.0262 0.0176 0.0255 32.57%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.80 0.74 0.70 0.79 0.74 0.90 0.70 -
P/RPS 0.36 0.44 0.43 0.47 0.36 0.33 0.26 24.10%
P/EPS 8.66 12.98 20.75 16.88 9.64 -1.99 -5.93 -
EY 11.55 7.70 4.82 5.92 10.38 -50.17 -16.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.73 0.83 0.79 1.03 0.55 30.34%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 26/11/04 29/09/04 30/06/04 26/04/04 30/01/04 30/09/03 19/06/03 -
Price 0.77 0.79 0.68 0.71 0.79 0.78 0.77 -
P/RPS 0.34 0.47 0.42 0.42 0.38 0.28 0.29 11.13%
P/EPS 8.33 13.86 20.16 15.17 10.29 -1.73 -6.52 -
EY 12.00 7.22 4.96 6.59 9.72 -57.88 -15.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 0.71 0.75 0.84 0.90 0.61 18.72%

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