[M&A] QoQ Quarter Result on 31-Oct-2009 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 64.85%
YoY- -1331.58%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 46,130 38,259 36,584 51,448 55,932 36,568 41,162 7.91%
PBT 751 -1,787 -3,471 -3,681 -10,398 -4,522 -3,544 -
Tax 112 -20 175 27 -235 -7 21 206.19%
NP 863 -1,807 -3,296 -3,654 -10,633 -4,529 -3,523 -
-
NP to SH 863 -1,686 -3,269 -3,744 -10,650 -4,586 -3,490 -
-
Tax Rate -14.91% - - - - - - -
Total Cost 45,267 40,066 39,880 55,102 66,565 41,097 44,685 0.86%
-
Net Worth 26,887 26,002 27,731 31,060 34,456 45,356 50,457 -34.34%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 26,887 26,002 27,731 31,060 34,456 45,356 50,457 -34.34%
NOSH 84,024 83,880 84,035 83,946 84,041 83,992 84,096 -0.05%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 1.87% -4.72% -9.01% -7.10% -19.01% -12.39% -8.56% -
ROE 3.21% -6.48% -11.79% -12.05% -30.91% -10.11% -6.92% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 54.90 45.61 43.53 61.29 66.55 43.54 48.95 7.97%
EPS 1.03 -2.01 -3.89 -4.46 -12.67 -5.46 -4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.33 0.37 0.41 0.54 0.60 -34.31%
Adjusted Per Share Value based on latest NOSH - 83,946
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 2.30 1.91 1.83 2.57 2.79 1.83 2.06 7.64%
EPS 0.04 -0.08 -0.16 -0.19 -0.53 -0.23 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0134 0.013 0.0138 0.0155 0.0172 0.0226 0.0252 -34.44%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.29 0.31 0.27 0.25 0.25 0.30 0.32 -
P/RPS 0.53 0.68 0.62 0.41 0.38 0.69 0.65 -12.75%
P/EPS 28.24 -15.42 -6.94 -5.61 -1.97 -5.49 -7.71 -
EY 3.54 -6.48 -14.41 -17.84 -50.69 -18.20 -12.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.00 0.82 0.68 0.61 0.56 0.53 43.52%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 29/06/10 26/03/10 30/12/09 29/09/09 29/06/09 30/03/09 -
Price 0.29 0.26 0.27 0.24 0.28 0.28 0.30 -
P/RPS 0.53 0.57 0.62 0.39 0.42 0.64 0.61 -8.96%
P/EPS 28.24 -12.94 -6.94 -5.38 -2.21 -5.13 -7.23 -
EY 3.54 -7.73 -14.41 -18.58 -45.26 -19.50 -13.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.82 0.65 0.68 0.52 0.50 49.23%

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