[M&A] QoQ Cumulative Quarter Result on 31-Jan-2006 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
23-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 86.67%
YoY- 24.67%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 71,607 172,766 124,954 86,240 46,868 163,169 120,067 -29.08%
PBT 2,853 2,748 5,151 4,755 2,625 5,158 5,970 -38.79%
Tax -435 -1,684 -192 -295 -147 396 -361 13.19%
NP 2,418 1,064 4,959 4,460 2,478 5,554 5,609 -42.84%
-
NP to SH 2,382 1,152 4,957 4,411 2,363 5,230 5,780 -44.53%
-
Tax Rate 15.25% 61.28% 3.73% 6.20% 5.60% -7.68% 6.05% -
Total Cost 69,189 171,702 119,995 81,780 44,390 157,615 114,458 -28.44%
-
Net Worth 102,686 96,540 96,897 99,087 83,822 100,904 85,629 12.83%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - 2,028 2,802 799 - 1,695 - -
Div Payout % - 176.06% 56.54% 18.12% - 32.43% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 102,686 96,540 96,897 99,087 83,822 100,904 85,629 12.83%
NOSH 84,169 81,126 80,080 79,909 79,831 84,793 82,336 1.47%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 3.38% 0.62% 3.97% 5.17% 5.29% 3.40% 4.67% -
ROE 2.32% 1.19% 5.12% 4.45% 2.82% 5.18% 6.75% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 85.07 212.96 156.03 107.92 58.71 192.43 145.83 -30.11%
EPS 2.83 1.42 6.19 5.52 2.96 6.55 7.02 -45.33%
DPS 0.00 2.50 3.50 1.00 0.00 2.00 0.00 -
NAPS 1.22 1.19 1.21 1.24 1.05 1.19 1.04 11.19%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 3.57 8.63 6.24 4.31 2.34 8.15 5.99 -29.11%
EPS 0.12 0.06 0.25 0.22 0.12 0.26 0.29 -44.38%
DPS 0.00 0.10 0.14 0.04 0.00 0.08 0.00 -
NAPS 0.0513 0.0482 0.0484 0.0495 0.0418 0.0504 0.0428 12.79%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.76 0.79 1.52 1.03 0.74 0.74 0.83 -
P/RPS 0.89 0.37 0.97 0.95 1.26 0.38 0.57 34.47%
P/EPS 26.86 55.63 24.56 18.66 25.00 12.00 11.82 72.58%
EY 3.72 1.80 4.07 5.36 4.00 8.33 8.46 -42.08%
DY 0.00 3.16 2.30 0.97 0.00 2.70 0.00 -
P/NAPS 0.62 0.66 1.26 0.83 0.70 0.62 0.80 -15.58%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 28/12/06 29/09/06 28/06/06 23/03/06 24/11/05 29/09/05 29/06/05 -
Price 0.79 0.69 0.94 1.37 0.75 0.73 0.74 -
P/RPS 0.93 0.32 0.60 1.27 1.28 0.38 0.51 49.09%
P/EPS 27.92 48.59 15.19 24.82 25.34 11.84 10.54 91.10%
EY 3.58 2.06 6.59 4.03 3.95 8.45 9.49 -47.69%
DY 0.00 3.62 3.72 0.73 0.00 2.74 0.00 -
P/NAPS 0.65 0.58 0.78 1.10 0.71 0.61 0.71 -5.70%

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