[M&A] QoQ Quarter Result on 30-Sep-2023 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 1561.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
Revenue 13,173 18,642 9,432 8,430 3,806 0 6,159 91.82%
PBT 6,242 7,226 920 -595 -1,750 0 -975 -
Tax -1,683 -1,976 -1,371 -83 -96 0 -164 635.25%
NP 4,559 5,250 -451 -678 -1,846 0 -1,139 -
-
NP to SH 4,500 5,260 -360 -795 -1,883 0 -1,207 -
-
Tax Rate 26.96% 27.35% 149.02% - - - - -
Total Cost 8,614 13,392 9,883 9,108 5,652 0 7,298 15.26%
-
Net Worth 399,744 399,744 234,805 187,728 182,039 0 182,039 96.20%
Dividend
31/12/23 30/09/23 30/06/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
Net Worth 399,744 399,744 234,805 187,728 182,039 0 182,039 96.20%
NOSH 2,003,000 2,003,000 861,163 574,109 574,109 568,873 574,109 191.72%
Ratio Analysis
31/12/23 30/09/23 30/06/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
NP Margin 34.61% 28.16% -4.78% -8.04% -48.50% 0.00% -18.49% -
ROE 1.13% 1.32% -0.15% -0.42% -1.03% 0.00% -0.66% -
Per Share
31/12/23 30/09/23 30/06/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
RPS 0.66 0.93 0.80 1.48 0.67 0.00 1.08 -34.42%
EPS 0.23 0.26 -0.03 -0.14 -0.33 0.00 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.33 0.32 0.00 0.32 -33.14%
Adjusted Per Share Value based on latest NOSH - 2,003,000
31/12/23 30/09/23 30/06/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
RPS 0.66 0.93 0.47 0.42 0.19 0.00 0.31 91.06%
EPS 0.22 0.26 -0.02 -0.04 -0.09 0.00 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.1996 0.1172 0.0937 0.0909 0.00 0.0909 96.19%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
Date 29/12/23 29/09/23 30/06/23 28/04/23 31/01/23 30/12/22 31/10/22 -
Price 0.34 0.325 0.26 0.305 0.38 0.375 0.315 -
P/RPS 51.59 34.85 32.36 20.58 56.80 0.00 29.09 63.37%
P/EPS 151.01 123.50 -847.91 -218.25 -114.80 0.00 -148.46 -
EY 0.66 0.81 -0.12 -0.46 -0.87 0.00 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.62 1.30 0.92 1.19 0.00 0.98 60.31%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
Date 23/02/24 20/11/23 28/08/23 26/06/23 28/03/23 - 15/12/22 -
Price 0.395 0.335 0.325 0.215 0.39 0.00 0.36 -
P/RPS 59.93 35.92 40.45 14.51 58.29 0.00 33.25 65.65%
P/EPS 175.44 127.30 -1,059.89 -153.85 -117.82 0.00 -169.67 -
EY 0.57 0.79 -0.09 -0.65 -0.85 0.00 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.68 1.62 0.65 1.22 0.00 1.13 61.69%

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