[M&A] QoQ Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 5.73%
YoY- -76.63%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 213,267 138,486 62,094 219,666 161,922 111,978 58,071 138.60%
PBT 19,261 10,282 4,837 11,448 11,264 8,949 4,902 149.62%
Tax -2,835 -1,242 -202 407 -51 -8 -4 7945.43%
NP 16,426 9,040 4,635 11,855 11,213 8,941 4,898 124.54%
-
NP to SH 16,426 9,040 4,635 11,855 11,213 8,941 4,898 124.54%
-
Tax Rate 14.72% 12.08% 4.18% -3.56% 0.45% 0.09% 0.08% -
Total Cost 196,841 129,446 57,459 207,811 150,709 103,037 53,173 139.87%
-
Net Worth 180,385 172,060 169,041 163,517 163,296 160,340 157,824 9.34%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 180,385 172,060 169,041 163,517 163,296 160,340 157,824 9.34%
NOSH 273,311 273,111 272,647 272,528 272,160 271,762 272,111 0.29%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 7.70% 6.53% 7.46% 5.40% 6.92% 7.98% 8.43% -
ROE 9.11% 5.25% 2.74% 7.25% 6.87% 5.58% 3.10% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 78.03 50.71 22.77 80.60 59.50 41.20 21.34 137.90%
EPS 6.01 3.31 1.70 4.35 4.12 3.29 1.80 123.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.62 0.60 0.60 0.59 0.58 9.02%
Adjusted Per Share Value based on latest NOSH - 267,500
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 10.65 6.91 3.10 10.97 8.08 5.59 2.90 138.59%
EPS 0.82 0.45 0.23 0.59 0.56 0.45 0.24 127.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0901 0.0859 0.0844 0.0816 0.0815 0.08 0.0788 9.37%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.72 0.60 0.605 0.60 0.675 0.70 0.77 -
P/RPS 0.92 1.18 2.66 0.74 1.13 1.70 3.61 -59.90%
P/EPS 11.98 18.13 35.59 13.79 16.38 21.28 42.78 -57.29%
EY 8.35 5.52 2.81 7.25 6.10 4.70 2.34 134.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.95 0.98 1.00 1.13 1.19 1.33 -12.45%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 18/06/14 26/03/14 18/12/13 30/09/13 25/06/13 29/03/13 18/12/12 -
Price 1.21 0.645 0.555 0.62 0.635 0.68 0.70 -
P/RPS 1.55 1.27 2.44 0.77 1.07 1.65 3.28 -39.41%
P/EPS 20.13 19.49 32.65 14.25 15.41 20.67 38.89 -35.61%
EY 4.97 5.13 3.06 7.02 6.49 4.84 2.57 55.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.02 0.90 1.03 1.06 1.15 1.21 31.85%

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