[M&A] QoQ Annualized Quarter Result on 31-Jan-2009 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -624.01%
YoY- -958.47%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 205,792 190,580 179,530 196,160 227,672 229,867 232,714 -7.84%
PBT -14,724 -18,014 -10,154 -6,188 1,800 -14,110 -3,537 158.10%
Tax 108 -300 -86 -116 -316 413 1,185 -79.65%
NP -14,616 -18,314 -10,241 -6,304 1,484 -13,697 -2,352 236.88%
-
NP to SH -14,976 -18,422 -10,362 -6,372 1,216 -14,082 -3,117 183.92%
-
Tax Rate - - - - 17.56% - - -
Total Cost 220,408 208,894 189,771 202,464 226,188 243,564 235,066 -4.19%
-
Net Worth 31,060 35,293 45,371 50,437 54,044 53,769 64,757 -38.64%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 31,060 35,293 45,371 50,437 54,044 53,769 64,757 -38.64%
NOSH 83,946 84,031 84,021 84,063 84,444 84,015 84,100 -0.12%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin -7.10% -9.61% -5.70% -3.21% 0.65% -5.96% -1.01% -
ROE -48.22% -52.20% -22.84% -12.63% 2.25% -26.19% -4.81% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 245.15 226.80 213.67 233.35 269.61 273.60 276.71 -7.73%
EPS -17.84 -21.92 -12.33 -7.58 1.44 -16.76 -3.71 184.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.42 0.54 0.60 0.64 0.64 0.77 -38.56%
Adjusted Per Share Value based on latest NOSH - 84,096
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 10.27 9.51 8.96 9.79 11.37 11.48 11.62 -7.88%
EPS -0.75 -0.92 -0.52 -0.32 0.06 -0.70 -0.16 179.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0155 0.0176 0.0227 0.0252 0.027 0.0268 0.0323 -38.62%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.25 0.25 0.30 0.32 0.34 0.42 0.41 -
P/RPS 0.10 0.11 0.14 0.14 0.13 0.15 0.15 -23.62%
P/EPS -1.40 -1.14 -2.43 -4.22 23.61 -2.51 -11.06 -74.69%
EY -71.36 -87.69 -41.11 -23.69 4.24 -39.91 -9.04 294.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.56 0.53 0.53 0.66 0.53 18.02%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/12/09 29/09/09 29/06/09 30/03/09 17/12/08 29/09/08 26/06/08 -
Price 0.24 0.28 0.28 0.30 0.31 0.42 0.40 -
P/RPS 0.10 0.12 0.13 0.13 0.11 0.15 0.14 -20.04%
P/EPS -1.35 -1.28 -2.27 -3.96 21.53 -2.51 -10.79 -74.88%
EY -74.33 -78.30 -44.05 -25.27 4.65 -39.91 -9.27 299.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.52 0.50 0.48 0.66 0.52 15.99%

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