[M&A] QoQ Cumulative Quarter Result on 30-Sep-2024 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
18-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -83.29%
YoY- -35.06%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 CAGR
Revenue 12,946 57,749 44,881 31,815 18,642 40,869 18,395 -21.89%
PBT 5,807 27,604 19,891 13,468 7,226 16,739 -3,320 -
Tax -2,534 -7,245 -5,674 -3,659 -1,976 -4,627 -344 307.30%
NP 3,273 20,359 14,217 9,809 5,250 12,112 -3,664 -
-
NP to SH 3,416 20,448 14,173 9,760 5,260 12,203 -3,887 -
-
Tax Rate 43.64% 26.25% 28.53% 27.17% 27.35% 27.64% - -
Total Cost 9,673 37,390 30,664 22,006 13,392 28,757 22,059 -43.99%
-
Net Worth 419,732 419,732 399,744 399,744 399,744 234,805 187,728 76.09%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 CAGR
Net Worth 419,732 419,732 399,744 399,744 399,744 234,805 187,728 76.09%
NOSH 2,003,000 2,003,000 2,003,000 2,003,000 2,003,000 861,163 574,109 140.80%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 CAGR
NP Margin 25.28% 35.25% 31.68% 30.83% 28.16% 29.64% -19.92% -
ROE 0.81% 4.87% 3.55% 2.44% 1.32% 5.20% -2.07% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 CAGR
RPS 0.65 2.89 2.25 1.59 0.93 3.48 3.23 -67.61%
EPS 0.17 1.02 0.71 0.49 0.26 1.04 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.20 0.20 0.20 0.33 -27.23%
Adjusted Per Share Value based on latest NOSH - 2,003,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 CAGR
RPS 0.65 2.88 2.24 1.59 0.93 2.04 0.92 -21.67%
EPS 0.17 1.02 0.71 0.49 0.26 0.61 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2096 0.2096 0.1996 0.1996 0.1996 0.1172 0.0937 76.15%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 28/04/23 -
Price 0.305 0.37 0.35 0.34 0.325 0.26 0.305 -
P/RPS 47.09 12.81 15.59 21.36 34.85 7.47 9.43 209.87%
P/EPS 178.46 36.17 49.36 69.63 123.50 25.01 -44.64 -
EY 0.56 2.77 2.03 1.44 0.81 4.00 -2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.76 1.75 1.70 1.62 1.30 0.92 37.70%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 CAGR
Date 18/11/24 21/08/24 20/05/24 23/02/24 20/11/23 28/08/23 26/06/23 -
Price 0.28 0.31 0.385 0.395 0.335 0.325 0.215 -
P/RPS 43.23 10.73 17.15 24.82 35.92 9.34 6.65 273.02%
P/EPS 163.83 30.30 54.29 80.89 127.30 31.27 -31.47 -
EY 0.61 3.30 1.84 1.24 0.79 3.20 -3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.48 1.93 1.98 1.68 1.62 0.65 65.45%

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