[M&A] QoQ TTM Result on 30-Apr-2008 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 6.39%
YoY- -288.93%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 205,069 221,410 229,867 235,184 240,132 239,918 246,150 -11.41%
PBT -16,780 -14,491 -14,111 -43,962 -45,997 -49,091 -47,068 -49.56%
Tax -138 477 413 1,782 747 -339 -631 -63.53%
NP -16,918 -14,014 -13,698 -42,180 -45,250 -49,430 -47,699 -49.73%
-
NP to SH -16,968 -14,298 -14,083 -42,627 -45,538 -49,306 -47,443 -49.45%
-
Tax Rate - - - - - - - -
Total Cost 221,987 235,424 243,565 277,364 285,382 289,348 293,849 -16.98%
-
Net Worth 50,457 54,044 52,956 64,578 66,102 67,804 70,590 -19.97%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 50,457 54,044 52,956 64,578 66,102 67,804 70,590 -19.97%
NOSH 84,096 84,444 84,058 83,868 83,673 83,709 84,036 0.04%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -8.25% -6.33% -5.96% -17.93% -18.84% -20.60% -19.38% -
ROE -33.63% -26.46% -26.59% -66.01% -68.89% -72.72% -67.21% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 243.85 262.20 273.46 280.42 286.99 286.61 292.91 -11.45%
EPS -20.18 -16.93 -16.75 -50.83 -54.42 -58.90 -56.45 -49.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.64 0.63 0.77 0.79 0.81 0.84 -20.01%
Adjusted Per Share Value based on latest NOSH - 83,868
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 10.24 11.05 11.48 11.74 11.99 11.98 12.29 -11.40%
EPS -0.85 -0.71 -0.70 -2.13 -2.27 -2.46 -2.37 -49.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.027 0.0264 0.0322 0.033 0.0339 0.0352 -19.89%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.32 0.34 0.42 0.41 0.45 0.44 0.47 -
P/RPS 0.13 0.13 0.15 0.15 0.16 0.15 0.16 -12.87%
P/EPS -1.59 -2.01 -2.51 -0.81 -0.83 -0.75 -0.83 53.94%
EY -63.05 -49.80 -39.89 -123.97 -120.94 -133.87 -120.12 -34.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.67 0.53 0.57 0.54 0.56 -3.58%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 17/12/08 29/09/08 26/06/08 25/03/08 28/12/07 28/09/07 -
Price 0.30 0.31 0.42 0.40 0.41 0.43 0.43 -
P/RPS 0.12 0.12 0.15 0.14 0.14 0.15 0.15 -13.76%
P/EPS -1.49 -1.83 -2.51 -0.79 -0.75 -0.73 -0.76 56.32%
EY -67.26 -54.62 -39.89 -127.07 -132.74 -136.98 -131.29 -35.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.67 0.52 0.52 0.53 0.51 -1.30%

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