[M&A] QoQ Quarter Result on 31-Oct-2004 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- -23.03%
YoY- 71.99%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 43,102 37,441 37,956 44,670 36,439 30,406 28,345 32.26%
PBT -812 2,157 1,881 1,932 -254 -758 602 -
Tax 586 -86 -185 -90 2,647 990 -90 -
NP -226 2,071 1,696 1,842 2,393 232 512 -
-
NP to SH -379 2,207 1,696 1,842 2,393 232 512 -
-
Tax Rate - 3.99% 9.84% 4.66% - - 14.95% -
Total Cost 43,328 35,370 36,260 42,828 34,046 30,174 27,833 34.35%
-
Net Worth 48,565 88,620 80,800 78,145 78,171 76,800 63,999 -16.81%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 961 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 48,565 88,620 80,800 78,145 78,171 76,800 63,999 -16.81%
NOSH 48,085 85,212 80,000 79,740 79,766 80,000 67,368 -20.14%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin -0.52% 5.53% 4.47% 4.12% 6.57% 0.76% 1.81% -
ROE -0.78% 2.49% 2.10% 2.36% 3.06% 0.30% 0.80% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 89.64 43.94 47.44 56.02 45.68 38.01 42.07 65.66%
EPS -0.47 2.59 2.12 2.31 3.00 0.29 0.76 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.04 1.01 0.98 0.98 0.96 0.95 4.17%
Adjusted Per Share Value based on latest NOSH - 79,740
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 2.15 1.87 1.89 2.23 1.82 1.52 1.42 31.88%
EPS -0.02 0.11 0.08 0.09 0.12 0.01 0.03 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0442 0.0403 0.039 0.039 0.0383 0.032 -17.00%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.74 0.83 0.84 0.80 0.74 0.70 0.79 -
P/RPS 0.83 1.89 1.77 1.43 1.62 1.84 1.88 -42.04%
P/EPS -93.89 32.05 39.62 34.63 24.67 241.38 103.95 -
EY -1.07 3.12 2.52 2.89 4.05 0.41 0.96 -
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.83 0.82 0.76 0.73 0.83 -8.20%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/09/05 29/06/05 30/03/05 26/11/04 29/09/04 30/06/04 26/04/04 -
Price 0.73 0.74 0.85 0.77 0.79 0.68 0.71 -
P/RPS 0.81 1.68 1.79 1.37 1.73 1.79 1.69 -38.78%
P/EPS -92.62 28.57 40.09 33.33 26.33 234.48 93.42 -
EY -1.08 3.50 2.49 3.00 3.80 0.43 1.07 -
DY 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.84 0.79 0.81 0.71 0.75 -2.68%

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