[M&A] QoQ Cumulative Quarter Result on 31-Jul-2014 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 32.1%
YoY- 83.03%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 201,336 122,535 60,039 277,129 213,267 138,486 62,094 119.54%
PBT 17,513 8,735 5,528 27,016 19,261 10,282 4,837 136.34%
Tax -2,698 -380 -376 -5,318 -2,835 -1,242 -202 465.61%
NP 14,815 8,355 5,152 21,698 16,426 9,040 4,635 117.44%
-
NP to SH 14,815 8,355 5,152 21,698 16,426 9,040 4,635 117.44%
-
Tax Rate 15.41% 4.35% 6.80% 19.68% 14.72% 12.08% 4.18% -
Total Cost 186,521 114,180 54,887 255,431 196,841 129,446 57,459 119.70%
-
Net Worth 174,835 175,644 218,660 186,179 180,385 172,060 169,041 2.27%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 174,835 175,644 218,660 186,179 180,385 172,060 169,041 2.27%
NOSH 460,093 474,715 299,534 273,793 273,311 273,111 272,647 41.87%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 7.36% 6.82% 8.58% 7.83% 7.70% 6.53% 7.46% -
ROE 8.47% 4.76% 2.36% 11.65% 9.11% 5.25% 2.74% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 43.76 25.81 20.04 101.22 78.03 50.71 22.77 54.76%
EPS 3.22 1.76 1.72 7.93 6.01 3.31 1.70 53.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.73 0.68 0.66 0.63 0.62 -27.91%
Adjusted Per Share Value based on latest NOSH - 275,282
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 10.05 6.12 3.00 13.84 10.65 6.91 3.10 119.51%
EPS 0.74 0.42 0.26 1.08 0.82 0.45 0.23 118.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0873 0.0877 0.1092 0.093 0.0901 0.0859 0.0844 2.28%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.42 0.45 1.09 1.18 0.72 0.60 0.605 -
P/RPS 0.96 1.74 5.44 1.17 0.92 1.18 2.66 -49.40%
P/EPS 13.04 25.57 63.37 14.89 11.98 18.13 35.59 -48.89%
EY 7.67 3.91 1.58 6.72 8.35 5.52 2.81 95.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.22 1.49 1.74 1.09 0.95 0.98 8.68%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 30/03/15 09/12/14 30/09/14 18/06/14 26/03/14 18/12/13 -
Price 0.405 0.485 0.465 1.16 1.21 0.645 0.555 -
P/RPS 0.93 1.88 2.32 1.15 1.55 1.27 2.44 -47.52%
P/EPS 12.58 27.56 27.03 14.64 20.13 19.49 32.65 -47.14%
EY 7.95 3.63 3.70 6.83 4.97 5.13 3.06 89.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.31 0.64 1.71 1.83 1.02 0.90 12.26%

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