[M&A] QoQ Quarter Result on 30-Apr-2010 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 48.42%
YoY- 63.24%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 37,798 40,438 46,130 38,259 36,584 51,448 55,932 -22.93%
PBT -427 -626 751 -1,787 -3,471 -3,681 -10,398 -88.02%
Tax -4 45 112 -20 175 27 -235 -93.33%
NP -431 -581 863 -1,807 -3,296 -3,654 -10,633 -88.13%
-
NP to SH -431 -581 863 -1,686 -3,269 -3,744 -10,650 -88.14%
-
Tax Rate - - -14.91% - - - - -
Total Cost 38,229 41,019 45,267 40,066 39,880 55,102 66,565 -30.83%
-
Net Worth 26,198 20,889 26,887 26,002 27,731 31,060 34,456 -16.65%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 26,198 20,889 26,887 26,002 27,731 31,060 34,456 -16.65%
NOSH 84,509 65,280 84,024 83,880 84,035 83,946 84,041 0.36%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin -1.14% -1.44% 1.87% -4.72% -9.01% -7.10% -19.01% -
ROE -1.65% -2.78% 3.21% -6.48% -11.79% -12.05% -30.91% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 44.73 61.94 54.90 45.61 43.53 61.29 66.55 -23.21%
EPS -0.51 -0.89 1.03 -2.01 -3.89 -4.46 -12.67 -88.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.32 0.31 0.33 0.37 0.41 -16.96%
Adjusted Per Share Value based on latest NOSH - 83,880
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 1.89 2.02 2.30 1.91 1.83 2.57 2.79 -22.81%
EPS -0.02 -0.03 0.04 -0.08 -0.16 -0.19 -0.53 -88.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0131 0.0104 0.0134 0.013 0.0138 0.0155 0.0172 -16.55%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.25 0.28 0.29 0.31 0.27 0.25 0.25 -
P/RPS 0.56 0.45 0.53 0.68 0.62 0.41 0.38 29.40%
P/EPS -49.02 -31.46 28.24 -15.42 -6.94 -5.61 -1.97 747.34%
EY -2.04 -3.18 3.54 -6.48 -14.41 -17.84 -50.69 -88.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.91 1.00 0.82 0.68 0.61 20.74%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 29/12/10 29/09/10 29/06/10 26/03/10 30/12/09 29/09/09 -
Price 0.28 0.25 0.29 0.26 0.27 0.24 0.28 -
P/RPS 0.63 0.40 0.53 0.57 0.62 0.39 0.42 30.94%
P/EPS -54.90 -28.09 28.24 -12.94 -6.94 -5.38 -2.21 746.40%
EY -1.82 -3.56 3.54 -7.73 -14.41 -18.58 -45.26 -88.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 0.91 0.84 0.82 0.65 0.68 20.48%

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