[M&A] QoQ Cumulative Quarter Result on 31-Oct-2001 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
14-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Oct-2001 [#1]
Profit Trend
QoQ- 64.19%
YoY- -272.11%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 110,625 80,589 54,765 26,775 117,107 82,713 57,439 54.98%
PBT -10,141 -9,669 -6,887 -2,903 -7,279 -711 3,198 -
Tax 10,141 9,669 6,887 2,903 7,279 711 -1,620 -
NP 0 0 0 0 0 0 1,578 -
-
NP to SH -10,788 -10,028 -7,039 -3,079 -8,599 -2,384 1,578 -
-
Tax Rate - - - - - - 50.66% -
Total Cost 110,625 80,589 54,765 26,775 117,107 82,713 55,861 57.89%
-
Net Worth 54,200 54,595 57,420 61,419 64,232 69,462 73,432 -18.37%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 54,200 54,595 57,420 61,419 64,232 69,462 73,432 -18.37%
NOSH 40,148 40,144 40,154 40,143 40,145 40,151 40,127 0.03%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.75% -
ROE -19.90% -18.37% -12.26% -5.01% -13.39% -3.43% 2.15% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 275.54 200.75 136.39 66.70 291.71 206.00 143.14 54.93%
EPS -26.87 -24.98 -17.53 -7.67 21.42 -5.94 3.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.36 1.43 1.53 1.60 1.73 1.83 -18.40%
Adjusted Per Share Value based on latest NOSH - 40,143
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 5.52 4.02 2.73 1.34 5.85 4.13 2.87 54.84%
EPS -0.54 -0.50 -0.35 -0.15 -0.43 -0.12 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0271 0.0273 0.0287 0.0307 0.0321 0.0347 0.0367 -18.34%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 0.85 1.01 1.05 1.00 1.12 1.08 1.45 -
P/RPS 0.31 0.50 0.77 1.50 0.38 0.52 1.01 -54.59%
P/EPS -3.16 -4.04 -5.99 -13.04 -5.23 -18.19 36.87 -
EY -31.61 -24.73 -16.70 -7.67 -19.12 -5.50 2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.73 0.65 0.70 0.62 0.79 -14.04%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 20/09/02 14/06/02 27/03/02 14/12/01 27/09/01 27/06/01 03/04/01 -
Price 0.78 0.89 0.90 1.15 0.98 1.04 1.08 -
P/RPS 0.28 0.44 0.66 1.72 0.34 0.50 0.75 -48.24%
P/EPS -2.90 -3.56 -5.13 -14.99 -4.58 -17.52 27.46 -
EY -34.45 -28.07 -19.48 -6.67 -21.86 -5.71 3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.63 0.75 0.61 0.60 0.59 -1.13%

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