[M&A] QoQ Cumulative Quarter Result on 31-Oct-2013 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -60.9%
YoY- -5.37%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 277,129 213,267 138,486 62,094 219,666 161,922 111,978 83.26%
PBT 27,016 19,261 10,282 4,837 11,448 11,264 8,949 109.30%
Tax -5,318 -2,835 -1,242 -202 407 -51 -8 7608.00%
NP 21,698 16,426 9,040 4,635 11,855 11,213 8,941 80.88%
-
NP to SH 21,698 16,426 9,040 4,635 11,855 11,213 8,941 80.88%
-
Tax Rate 19.68% 14.72% 12.08% 4.18% -3.56% 0.45% 0.09% -
Total Cost 255,431 196,841 129,446 57,459 207,811 150,709 103,037 83.47%
-
Net Worth 186,179 180,385 172,060 169,041 163,517 163,296 160,340 10.50%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 186,179 180,385 172,060 169,041 163,517 163,296 160,340 10.50%
NOSH 273,793 273,311 273,111 272,647 272,528 272,160 271,762 0.49%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 7.83% 7.70% 6.53% 7.46% 5.40% 6.92% 7.98% -
ROE 11.65% 9.11% 5.25% 2.74% 7.25% 6.87% 5.58% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 101.22 78.03 50.71 22.77 80.60 59.50 41.20 82.37%
EPS 7.93 6.01 3.31 1.70 4.35 4.12 3.29 80.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.63 0.62 0.60 0.60 0.59 9.95%
Adjusted Per Share Value based on latest NOSH - 272,647
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 13.84 10.65 6.91 3.10 10.97 8.08 5.59 83.31%
EPS 1.08 0.82 0.45 0.23 0.59 0.56 0.45 79.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.093 0.0901 0.0859 0.0844 0.0816 0.0815 0.08 10.58%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.18 0.72 0.60 0.605 0.60 0.675 0.70 -
P/RPS 1.17 0.92 1.18 2.66 0.74 1.13 1.70 -22.10%
P/EPS 14.89 11.98 18.13 35.59 13.79 16.38 21.28 -21.23%
EY 6.72 8.35 5.52 2.81 7.25 6.10 4.70 26.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.09 0.95 0.98 1.00 1.13 1.19 28.91%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 18/06/14 26/03/14 18/12/13 30/09/13 25/06/13 29/03/13 -
Price 1.16 1.21 0.645 0.555 0.62 0.635 0.68 -
P/RPS 1.15 1.55 1.27 2.44 0.77 1.07 1.65 -21.44%
P/EPS 14.64 20.13 19.49 32.65 14.25 15.41 20.67 -20.59%
EY 6.83 4.97 5.13 3.06 7.02 6.49 4.84 25.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.83 1.02 0.90 1.03 1.06 1.15 30.37%

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