[M&A] QoQ Cumulative Quarter Result on 31-Jul-2003 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -415.6%
YoY- -70.0%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 87,531 57,125 28,780 111,679 80,124 56,683 30,092 103.90%
PBT 1,005 1,763 1,161 -18,102 -2,983 -522 -222 -
Tax 810 -180 -90 -238 -574 -439 -288 -
NP 1,815 1,583 1,071 -18,340 -3,557 -961 -510 -
-
NP to SH 1,815 1,583 1,071 -18,340 -3,557 -961 -510 -
-
Tax Rate -80.60% 10.21% 7.75% - - - - -
Total Cost 85,716 55,542 27,709 130,019 83,681 57,644 30,602 98.82%
-
Net Worth 68,869 64,267 52,434 35,339 50,986 53,880 53,811 17.89%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 68,869 64,267 52,434 35,339 50,986 53,880 53,811 17.89%
NOSH 71,739 67,649 55,781 40,620 40,146 40,209 40,157 47.28%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 2.07% 2.77% 3.72% -16.42% -4.44% -1.70% -1.69% -
ROE 2.64% 2.46% 2.04% -51.90% -6.98% -1.78% -0.95% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 122.01 84.44 51.59 274.93 199.58 140.97 74.93 38.44%
EPS 2.53 2.34 1.92 -45.15 -8.86 -2.39 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.94 0.87 1.27 1.34 1.34 -19.95%
Adjusted Per Share Value based on latest NOSH - 40,623
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 4.37 2.85 1.44 5.58 4.00 2.83 1.50 104.11%
EPS 0.09 0.08 0.05 -0.92 -0.18 -0.05 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0344 0.0321 0.0262 0.0176 0.0255 0.0269 0.0269 17.83%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.70 0.79 0.74 0.90 0.70 0.81 0.67 -
P/RPS 0.57 0.94 1.43 0.33 0.35 0.57 0.89 -25.71%
P/EPS 27.67 33.76 38.54 -1.99 -7.90 -33.89 -52.76 -
EY 3.61 2.96 2.59 -50.17 -12.66 -2.95 -1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.79 1.03 0.55 0.60 0.50 28.72%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 26/04/04 30/01/04 30/09/03 19/06/03 27/03/03 20/12/02 -
Price 0.68 0.71 0.79 0.78 0.77 0.70 0.62 -
P/RPS 0.56 0.84 1.53 0.28 0.39 0.50 0.83 -23.09%
P/EPS 26.88 30.34 41.15 -1.73 -8.69 -29.29 -48.82 -
EY 3.72 3.30 2.43 -57.88 -11.51 -3.41 -2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.84 0.90 0.61 0.52 0.46 33.59%

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