[M&A] QoQ Cumulative Quarter Result on 31-Jul-2011 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- -18.0%
YoY- 71.55%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 135,635 85,415 42,979 156,128 113,475 78,236 40,438 124.23%
PBT 45,883 42,468 39,240 -2,951 -1,926 -1,053 -626 -
Tax -11 -7 -2 722 37 41 45 -
NP 45,872 42,461 39,238 -2,229 -1,889 -1,012 -581 -
-
NP to SH 45,872 42,461 39,238 -2,229 -1,889 -1,012 -581 -
-
Tax Rate 0.02% 0.02% 0.01% - - - - -
Total Cost 89,763 42,954 3,741 158,357 115,364 79,248 41,019 68.63%
-
Net Worth 87,317 71,363 47,045 25,233 25,186 26,143 20,889 159.71%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 87,317 71,363 47,045 25,233 25,186 26,143 20,889 159.71%
NOSH 203,063 169,911 90,472 84,113 83,955 84,333 65,280 113.23%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 33.82% 49.71% 91.30% -1.43% -1.66% -1.29% -1.44% -
ROE 52.53% 59.50% 83.40% -8.83% -7.50% -3.87% -2.78% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 66.79 50.27 47.50 185.62 135.16 92.77 61.94 5.15%
EPS 22.59 24.99 43.37 -2.65 -2.25 -1.20 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.52 0.30 0.30 0.31 0.32 21.79%
Adjusted Per Share Value based on latest NOSH - 84,999
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 6.77 4.26 2.15 7.79 5.67 3.91 2.02 124.11%
EPS 2.29 2.12 1.96 -0.11 -0.09 -0.05 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0356 0.0235 0.0126 0.0126 0.0131 0.0104 160.22%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.49 0.56 0.43 0.32 0.28 0.25 0.28 -
P/RPS 0.73 1.11 0.91 0.17 0.21 0.27 0.45 38.10%
P/EPS 2.17 2.24 0.99 -12.08 -12.44 -20.83 -31.46 -
EY 46.10 44.63 100.86 -8.28 -8.04 -4.80 -3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.33 0.83 1.07 0.93 0.81 0.88 18.85%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 27/06/12 28/03/12 09/12/11 30/09/11 24/06/11 31/03/11 29/12/10 -
Price 0.49 0.49 0.69 0.25 0.27 0.28 0.25 -
P/RPS 0.73 0.97 1.45 0.13 0.20 0.30 0.40 49.39%
P/EPS 2.17 1.96 1.59 -9.43 -12.00 -23.33 -28.09 -
EY 46.10 51.00 62.86 -10.60 -8.33 -4.29 -3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.17 1.33 0.83 0.90 0.90 0.78 28.81%

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