[M&A] QoQ Cumulative Quarter Result on 30-Apr-2015 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 77.32%
YoY- -9.81%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 202,315 94,924 316,240 201,336 122,535 60,039 277,129 -18.87%
PBT 25,798 13,024 31,265 17,513 8,735 5,528 27,016 -3.02%
Tax -4,543 -2,196 -6,680 -2,698 -380 -376 -5,318 -9.94%
NP 21,255 10,828 24,585 14,815 8,355 5,152 21,698 -1.36%
-
NP to SH 21,255 10,828 24,585 14,815 8,355 5,152 21,698 -1.36%
-
Tax Rate 17.61% 16.86% 21.37% 15.41% 4.35% 6.80% 19.68% -
Total Cost 181,060 84,096 291,655 186,521 114,180 54,887 255,431 -20.45%
-
Net Worth 262,633 250,818 199,129 174,835 175,644 218,660 186,179 25.70%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 262,633 250,818 199,129 174,835 175,644 218,660 186,179 25.70%
NOSH 610,775 611,751 497,824 460,093 474,715 299,534 273,793 70.47%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 10.51% 11.41% 7.77% 7.36% 6.82% 8.58% 7.83% -
ROE 8.09% 4.32% 12.35% 8.47% 4.76% 2.36% 11.65% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 33.12 15.52 63.52 43.76 25.81 20.04 101.22 -52.41%
EPS 3.48 1.77 4.04 3.22 1.76 1.72 7.93 -42.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.41 0.40 0.38 0.37 0.73 0.68 -26.26%
Adjusted Per Share Value based on latest NOSH - 609,433
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 10.10 4.74 15.79 10.05 6.12 3.00 13.84 -18.89%
EPS 1.06 0.54 1.23 0.74 0.42 0.26 1.08 -1.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.1252 0.0994 0.0873 0.0877 0.1092 0.093 25.64%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.56 0.485 0.52 0.42 0.45 1.09 1.18 -
P/RPS 1.69 3.13 0.82 0.96 1.74 5.44 1.17 27.69%
P/EPS 16.09 27.40 10.53 13.04 25.57 63.37 14.89 5.28%
EY 6.21 3.65 9.50 7.67 3.91 1.58 6.72 -5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.18 1.30 1.11 1.22 1.49 1.74 -17.61%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 22/03/16 16/12/15 25/09/15 23/06/15 30/03/15 09/12/14 30/09/14 -
Price 0.61 0.575 0.445 0.405 0.485 0.465 1.16 -
P/RPS 1.84 3.71 0.70 0.93 1.88 2.32 1.15 36.68%
P/EPS 17.53 32.49 9.01 12.58 27.56 27.03 14.64 12.72%
EY 5.70 3.08 11.10 7.95 3.63 3.70 6.83 -11.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.40 1.11 1.07 1.31 0.64 1.71 -11.62%

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