[M&A] QoQ Quarter Result on 31-Jul-2012 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 42.07%
YoY- 1525.29%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 49,944 53,907 58,071 62,935 50,220 42,436 42,979 10.54%
PBT 2,315 4,047 4,902 4,761 3,415 3,228 39,240 -84.87%
Tax -43 -4 -4 85 -4 -5 -2 674.64%
NP 2,272 4,043 4,898 4,846 3,411 3,223 39,238 -85.05%
-
NP to SH 2,272 4,043 4,898 4,846 3,411 3,223 39,238 -85.05%
-
Tax Rate 1.86% 0.10% 0.08% -1.79% 0.12% 0.15% 0.01% -
Total Cost 47,672 49,864 53,173 58,089 46,809 39,213 3,741 446.41%
-
Net Worth 164,240 160,091 157,824 149,125 116,407 102,549 47,045 130.30%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 164,240 160,091 157,824 149,125 116,407 102,549 47,045 130.30%
NOSH 273,734 271,342 272,111 271,136 270,714 244,166 90,472 109.33%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.55% 7.50% 8.43% 7.70% 6.79% 7.59% 91.30% -
ROE 1.38% 2.53% 3.10% 3.25% 2.93% 3.14% 83.40% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 18.25 19.87 21.34 23.21 18.55 17.38 47.50 -47.18%
EPS 0.83 1.49 1.80 1.79 1.26 1.32 43.37 -92.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.58 0.55 0.43 0.42 0.52 10.01%
Adjusted Per Share Value based on latest NOSH - 271,136
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 2.49 2.69 2.90 3.14 2.51 2.12 2.15 10.29%
EPS 0.11 0.20 0.24 0.24 0.17 0.16 1.96 -85.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.0799 0.0788 0.0745 0.0581 0.0512 0.0235 130.22%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.675 0.70 0.77 0.45 0.49 0.56 0.43 -
P/RPS 3.70 3.52 3.61 1.94 2.64 3.22 0.91 154.96%
P/EPS 81.33 46.98 42.78 25.18 38.89 42.42 0.99 1794.85%
EY 1.23 2.13 2.34 3.97 2.57 2.36 100.86 -94.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.19 1.33 0.82 1.14 1.33 0.83 22.86%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 29/03/13 18/12/12 26/09/12 27/06/12 28/03/12 09/12/11 -
Price 0.635 0.68 0.70 0.76 0.49 0.49 0.69 -
P/RPS 3.48 3.42 3.28 3.27 2.64 2.82 1.45 79.35%
P/EPS 76.51 45.64 38.89 42.52 38.89 37.12 1.59 1226.08%
EY 1.31 2.19 2.57 2.35 2.57 2.69 62.86 -92.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.15 1.21 1.38 1.14 1.17 1.33 -14.05%

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