[M&A] QoQ Cumulative Quarter Result on 31-Dec-2023 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 85.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 31/03/23 CAGR
Revenue 57,749 44,881 31,815 18,642 40,869 18,395 0 -
PBT 27,604 19,891 13,468 7,226 16,739 -3,320 0 -
Tax -7,245 -5,674 -3,659 -1,976 -4,627 -344 0 -
NP 20,359 14,217 9,809 5,250 12,112 -3,664 0 -
-
NP to SH 20,448 14,173 9,760 5,260 12,203 -3,887 0 -
-
Tax Rate 26.25% 28.53% 27.17% 27.35% 27.64% - - -
Total Cost 37,390 30,664 22,006 13,392 28,757 22,059 0 -
-
Net Worth 419,732 399,744 399,744 399,744 234,805 187,728 0 -
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 31/03/23 CAGR
Net Worth 419,732 399,744 399,744 399,744 234,805 187,728 0 -
NOSH 2,003,000 2,003,000 2,003,000 2,003,000 861,163 574,109 568,873 173.28%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 31/03/23 CAGR
NP Margin 35.25% 31.68% 30.83% 28.16% 29.64% -19.92% 0.00% -
ROE 4.87% 3.55% 2.44% 1.32% 5.20% -2.07% 0.00% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 31/03/23 CAGR
RPS 2.89 2.25 1.59 0.93 3.48 3.23 0.00 -
EPS 1.02 0.71 0.49 0.26 1.04 -0.68 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.20 0.20 0.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,003,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 31/03/23 CAGR
RPS 2.88 2.24 1.59 0.93 2.04 0.92 0.00 -
EPS 1.02 0.71 0.49 0.26 0.61 -0.19 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2096 0.1996 0.1996 0.1996 0.1172 0.0937 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 31/03/23 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 28/04/23 31/03/23 -
Price 0.37 0.35 0.34 0.325 0.26 0.305 0.385 -
P/RPS 12.81 15.59 21.36 34.85 7.47 9.43 0.00 -
P/EPS 36.17 49.36 69.63 123.50 25.01 -44.64 0.00 -
EY 2.77 2.03 1.44 0.81 4.00 -2.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.75 1.70 1.62 1.30 0.92 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 30/04/23 31/03/23 CAGR
Date 21/08/24 20/05/24 23/02/24 20/11/23 28/08/23 26/06/23 - -
Price 0.31 0.385 0.395 0.335 0.325 0.215 0.00 -
P/RPS 10.73 17.15 24.82 35.92 9.34 6.65 0.00 -
P/EPS 30.30 54.29 80.89 127.30 31.27 -31.47 0.00 -
EY 3.30 1.84 1.24 0.79 3.20 -3.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.93 1.98 1.68 1.62 0.65 0.00 -

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