[M&A] QoQ TTM Result on 30-Apr-2006 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -24.99%
YoY- -42.79%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 215,423 197,506 172,767 168,057 166,783 165,367 163,169 20.28%
PBT -3,503 2,976 2,748 4,339 6,100 5,851 5,158 -
Tax -2,275 -1,973 -1,685 393 205 168 225 -
NP -5,778 1,003 1,063 4,732 6,305 6,019 5,383 -
-
NP to SH -5,465 1,171 1,152 4,578 6,103 5,751 5,230 -
-
Tax Rate - 66.30% 61.32% -9.06% -3.36% -2.87% -4.36% -
Total Cost 221,201 196,503 171,704 163,325 160,478 159,348 157,786 25.18%
-
Net Worth 98,314 102,686 99,734 97,155 99,200 83,822 48,565 59.82%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 2,007 2,807 2,807 3,769 1,761 961 961 63.16%
Div Payout % 0.00% 239.74% 243.69% 82.33% 28.87% 16.72% 18.39% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 98,314 102,686 99,734 97,155 99,200 83,822 48,565 59.82%
NOSH 84,029 84,169 83,810 80,294 80,000 79,831 48,085 44.93%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -2.68% 0.51% 0.62% 2.82% 3.78% 3.64% 3.30% -
ROE -5.56% 1.14% 1.16% 4.71% 6.15% 6.86% 10.77% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 256.37 234.65 206.14 209.30 208.48 207.15 339.33 -17.00%
EPS -6.50 1.39 1.37 5.70 7.63 7.20 10.88 -
DPS 2.39 3.34 3.35 4.69 2.20 1.20 2.00 12.57%
NAPS 1.17 1.22 1.19 1.21 1.24 1.05 1.01 10.27%
Adjusted Per Share Value based on latest NOSH - 80,294
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 10.76 9.86 8.63 8.39 8.33 8.26 8.15 20.28%
EPS -0.27 0.06 0.06 0.23 0.30 0.29 0.26 -
DPS 0.10 0.14 0.14 0.19 0.09 0.05 0.05 58.53%
NAPS 0.0491 0.0513 0.0498 0.0485 0.0495 0.0418 0.0242 60.06%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.79 0.76 0.79 1.52 1.03 0.74 0.74 -
P/RPS 0.31 0.32 0.38 0.73 0.49 0.36 0.22 25.60%
P/EPS -12.15 54.63 57.47 26.66 13.50 10.27 6.80 -
EY -8.23 1.83 1.74 3.75 7.41 9.74 14.70 -
DY 3.02 4.39 4.24 3.09 2.14 1.63 2.70 7.73%
P/NAPS 0.68 0.62 0.66 1.26 0.83 0.70 0.73 -4.60%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 29/05/07 28/12/06 29/09/06 28/06/06 23/03/06 24/11/05 29/09/05 -
Price 0.54 0.79 0.69 0.94 1.37 0.75 0.73 -
P/RPS 0.21 0.34 0.33 0.45 0.66 0.36 0.22 -3.04%
P/EPS -8.30 56.78 50.20 16.49 17.96 10.41 6.71 -
EY -12.04 1.76 1.99 6.07 5.57 9.61 14.90 -
DY 4.42 4.22 4.85 4.99 1.61 1.61 2.74 37.42%
P/NAPS 0.46 0.65 0.58 0.78 1.10 0.71 0.72 -25.75%

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