[M&A] QoQ Cumulative Quarter Result on 31-Oct-2008 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
17-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- 102.16%
YoY- -41.43%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 190,580 134,648 98,080 56,918 229,867 174,536 122,878 34.02%
PBT -18,014 -7,616 -3,094 450 -14,110 -2,653 -425 1118.44%
Tax -300 -65 -58 -79 413 889 493 -
NP -18,314 -7,681 -3,152 371 -13,697 -1,764 68 -
-
NP to SH -18,422 -7,772 -3,186 304 -14,082 -2,338 -301 1456.92%
-
Tax Rate - - - 17.56% - - - -
Total Cost 208,894 142,329 101,232 56,547 243,564 176,300 122,810 42.53%
-
Net Worth 35,293 45,371 50,437 54,044 53,769 64,757 66,052 -34.17%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 35,293 45,371 50,437 54,044 53,769 64,757 66,052 -34.17%
NOSH 84,031 84,021 84,063 84,444 84,015 84,100 83,611 0.33%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin -9.61% -5.70% -3.21% 0.65% -5.96% -1.01% 0.06% -
ROE -52.20% -17.13% -6.32% 0.56% -26.19% -3.61% -0.46% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 226.80 160.25 116.67 67.40 273.60 207.53 146.96 33.58%
EPS -21.92 -9.25 -3.79 0.36 -16.76 -2.78 -0.36 1451.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.54 0.60 0.64 0.64 0.77 0.79 -34.39%
Adjusted Per Share Value based on latest NOSH - 84,444
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 9.51 6.72 4.90 2.84 11.48 8.71 6.13 34.04%
EPS -0.92 -0.39 -0.16 0.02 -0.70 -0.12 -0.02 1186.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0227 0.0252 0.027 0.0268 0.0323 0.033 -34.25%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.25 0.30 0.32 0.34 0.42 0.41 0.45 -
P/RPS 0.11 0.19 0.27 0.50 0.15 0.20 0.31 -49.91%
P/EPS -1.14 -3.24 -8.44 94.44 -2.51 -14.75 -125.00 -95.64%
EY -87.69 -30.83 -11.84 1.06 -39.91 -6.78 -0.80 2196.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.53 0.53 0.66 0.53 0.57 3.48%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 29/06/09 30/03/09 17/12/08 29/09/08 26/06/08 25/03/08 -
Price 0.28 0.28 0.30 0.31 0.42 0.40 0.41 -
P/RPS 0.12 0.17 0.26 0.46 0.15 0.19 0.28 -43.18%
P/EPS -1.28 -3.03 -7.92 86.11 -2.51 -14.39 -113.89 -94.99%
EY -78.30 -33.04 -12.63 1.16 -39.91 -6.95 -0.88 1898.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.52 0.50 0.48 0.66 0.52 0.52 18.42%

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