[M&A] QoQ Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
28-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 727.08%
YoY- 0.8%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 246,150 247,336 257,792 286,428 172,766 166,605 172,480 26.84%
PBT -47,068 -7,680 -2,992 11,412 2,748 6,868 9,510 -
Tax -631 -2,032 -1,770 -1,740 -1,684 -256 -590 4.59%
NP -47,699 -9,712 -4,762 9,672 1,064 6,612 8,920 -
-
NP to SH -47,443 -9,540 -4,412 9,528 1,152 6,609 8,822 -
-
Tax Rate - - - 15.25% 61.28% 3.73% 6.20% -
Total Cost 293,849 257,048 262,554 276,756 171,702 159,993 163,560 47.94%
-
Net Worth 67,221 93,326 98,512 102,686 96,540 96,897 99,087 -22.84%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - 2,028 3,737 1,598 -
Div Payout % - - - - 176.06% 56.54% 18.12% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 67,221 93,326 98,512 102,686 96,540 96,897 99,087 -22.84%
NOSH 84,026 84,077 84,198 84,169 81,126 80,080 79,909 3.41%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin -19.38% -3.93% -1.85% 3.38% 0.62% 3.97% 5.17% -
ROE -70.58% -10.22% -4.48% 9.28% 1.19% 6.82% 8.90% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 292.94 294.18 306.17 340.30 212.96 208.05 215.84 22.65%
EPS -56.46 -11.35 -5.24 11.32 1.42 8.25 11.04 -
DPS 0.00 0.00 0.00 0.00 2.50 4.67 2.00 -
NAPS 0.80 1.11 1.17 1.22 1.19 1.21 1.24 -25.39%
Adjusted Per Share Value based on latest NOSH - 84,169
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 12.29 12.35 12.87 14.30 8.63 8.32 8.61 26.85%
EPS -2.37 -0.48 -0.22 0.48 0.06 0.33 0.44 -
DPS 0.00 0.00 0.00 0.00 0.10 0.19 0.08 -
NAPS 0.0336 0.0466 0.0492 0.0513 0.0482 0.0484 0.0495 -22.81%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.47 0.68 0.79 0.76 0.79 1.52 1.03 -
P/RPS 0.16 0.23 0.26 0.22 0.37 0.73 0.48 -52.02%
P/EPS -0.83 -5.99 -15.08 6.71 55.63 18.42 9.33 -
EY -120.13 -16.69 -6.63 14.89 1.80 5.43 10.72 -
DY 0.00 0.00 0.00 0.00 3.16 3.07 1.94 -
P/NAPS 0.59 0.61 0.68 0.62 0.66 1.26 0.83 -20.40%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 28/06/07 29/05/07 28/12/06 29/09/06 28/06/06 23/03/06 -
Price 0.43 0.47 0.54 0.79 0.69 0.94 1.37 -
P/RPS 0.15 0.16 0.18 0.23 0.32 0.45 0.63 -61.68%
P/EPS -0.76 -4.14 -10.31 6.98 48.59 11.39 12.41 -
EY -131.31 -24.14 -9.70 14.33 2.06 8.78 8.06 -
DY 0.00 0.00 0.00 0.00 3.62 4.96 1.46 -
P/NAPS 0.54 0.42 0.46 0.65 0.58 0.78 1.10 -37.85%

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