[M&A] QoQ Cumulative Quarter Result on 31-Jul-2007 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -563.07%
YoY- -4218.32%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 174,536 122,878 65,375 246,150 185,502 128,896 71,607 81.21%
PBT -2,653 -425 830 -47,068 -5,760 -1,496 2,853 -
Tax 889 493 -143 -631 -1,524 -885 -435 -
NP -1,764 68 687 -47,699 -7,284 -2,381 2,418 -
-
NP to SH -2,338 -301 519 -47,443 -7,155 -2,206 2,382 -
-
Tax Rate - - 17.23% - - - 15.25% -
Total Cost 176,300 122,810 64,688 293,849 192,786 131,277 69,189 86.66%
-
Net Worth 64,757 66,052 67,804 67,221 93,326 98,512 102,686 -26.48%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 64,757 66,052 67,804 67,221 93,326 98,512 102,686 -26.48%
NOSH 84,100 83,611 83,709 84,026 84,077 84,198 84,169 -0.05%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin -1.01% 0.06% 1.05% -19.38% -3.93% -1.85% 3.38% -
ROE -3.61% -0.46% 0.77% -70.58% -7.67% -2.24% 2.32% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 207.53 146.96 78.10 292.94 220.63 153.09 85.07 81.31%
EPS -2.78 -0.36 0.62 -56.46 -8.51 -2.62 2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.81 0.80 1.11 1.17 1.22 -26.44%
Adjusted Per Share Value based on latest NOSH - 84,036
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 8.71 6.13 3.26 12.29 9.26 6.44 3.57 81.32%
EPS -0.12 -0.02 0.03 -2.37 -0.36 -0.11 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0323 0.033 0.0339 0.0336 0.0466 0.0492 0.0513 -26.55%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.41 0.45 0.44 0.47 0.68 0.79 0.76 -
P/RPS 0.20 0.31 0.56 0.16 0.31 0.52 0.89 -63.07%
P/EPS -14.75 -125.00 70.97 -0.83 -7.99 -30.15 26.86 -
EY -6.78 -0.80 1.41 -120.13 -12.51 -3.32 3.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.54 0.59 0.61 0.68 0.62 -9.93%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 25/03/08 28/12/07 28/09/07 28/06/07 29/05/07 28/12/06 -
Price 0.40 0.41 0.43 0.43 0.47 0.54 0.79 -
P/RPS 0.19 0.28 0.55 0.15 0.21 0.35 0.93 -65.34%
P/EPS -14.39 -113.89 69.35 -0.76 -5.52 -20.61 27.92 -
EY -6.95 -0.88 1.44 -131.31 -18.11 -4.85 3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.53 0.54 0.42 0.46 0.65 -13.83%

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