[M&A] QoQ Quarter Result on 31-Jul-2009 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -132.23%
YoY- 9.32%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 38,259 36,584 51,448 55,932 36,568 41,162 56,918 -23.32%
PBT -1,787 -3,471 -3,681 -10,398 -4,522 -3,544 450 -
Tax -20 175 27 -235 -7 21 -79 -60.08%
NP -1,807 -3,296 -3,654 -10,633 -4,529 -3,523 371 -
-
NP to SH -1,686 -3,269 -3,744 -10,650 -4,586 -3,490 304 -
-
Tax Rate - - - - - - 17.56% -
Total Cost 40,066 39,880 55,102 66,565 41,097 44,685 56,547 -20.57%
-
Net Worth 26,002 27,731 31,060 34,456 45,356 50,457 54,044 -38.68%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 26,002 27,731 31,060 34,456 45,356 50,457 54,044 -38.68%
NOSH 83,880 84,035 83,946 84,041 83,992 84,096 84,444 -0.44%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin -4.72% -9.01% -7.10% -19.01% -12.39% -8.56% 0.65% -
ROE -6.48% -11.79% -12.05% -30.91% -10.11% -6.92% 0.56% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 45.61 43.53 61.29 66.55 43.54 48.95 67.40 -22.97%
EPS -2.01 -3.89 -4.46 -12.67 -5.46 -4.15 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.33 0.37 0.41 0.54 0.60 0.64 -38.40%
Adjusted Per Share Value based on latest NOSH - 84,041
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 1.91 1.83 2.57 2.79 1.83 2.06 2.84 -23.29%
EPS -0.08 -0.16 -0.19 -0.53 -0.23 -0.17 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.0138 0.0155 0.0172 0.0226 0.0252 0.027 -38.65%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.31 0.27 0.25 0.25 0.30 0.32 0.34 -
P/RPS 0.68 0.62 0.41 0.38 0.69 0.65 0.50 22.82%
P/EPS -15.42 -6.94 -5.61 -1.97 -5.49 -7.71 94.44 -
EY -6.48 -14.41 -17.84 -50.69 -18.20 -12.97 1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.82 0.68 0.61 0.56 0.53 0.53 52.86%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 26/03/10 30/12/09 29/09/09 29/06/09 30/03/09 17/12/08 -
Price 0.26 0.27 0.24 0.28 0.28 0.30 0.31 -
P/RPS 0.57 0.62 0.39 0.42 0.64 0.61 0.46 15.41%
P/EPS -12.94 -6.94 -5.38 -2.21 -5.13 -7.23 86.11 -
EY -7.73 -14.41 -18.58 -45.26 -19.50 -13.83 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 0.65 0.68 0.52 0.50 0.48 45.36%

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