[M&A] QoQ TTM Result on 30-Apr-2013 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -6.62%
YoY- -64.73%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 246,174 223,689 219,666 224,857 225,133 213,662 198,570 15.35%
PBT 12,781 11,383 11,448 16,025 17,125 16,306 50,644 -59.96%
Tax -827 209 407 34 73 72 74 -
NP 11,954 11,592 11,855 16,059 17,198 16,378 50,718 -61.74%
-
NP to SH 11,954 11,592 11,855 16,059 17,198 16,378 50,718 -61.74%
-
Tax Rate 6.47% -1.84% -3.56% -0.21% -0.43% -0.44% -0.15% -
Total Cost 234,220 212,097 207,811 208,798 207,935 197,284 147,852 35.77%
-
Net Worth 172,369 169,041 160,500 164,240 160,091 157,824 149,125 10.10%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 172,369 169,041 160,500 164,240 160,091 157,824 149,125 10.10%
NOSH 273,602 272,647 267,500 273,734 271,342 272,111 271,136 0.60%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 4.86% 5.18% 5.40% 7.14% 7.64% 7.67% 25.54% -
ROE 6.94% 6.86% 7.39% 9.78% 10.74% 10.38% 34.01% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 89.98 82.04 82.12 82.14 82.97 78.52 73.24 14.66%
EPS 4.37 4.25 4.43 5.87 6.34 6.02 18.71 -61.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.60 0.60 0.59 0.58 0.55 9.44%
Adjusted Per Share Value based on latest NOSH - 273,734
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 12.29 11.17 10.97 11.23 11.24 10.67 9.91 15.38%
EPS 0.60 0.58 0.59 0.80 0.86 0.82 2.53 -61.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.0844 0.0801 0.082 0.0799 0.0788 0.0745 10.09%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.60 0.605 0.60 0.675 0.70 0.77 0.45 -
P/RPS 0.67 0.74 0.73 0.82 0.84 0.98 0.61 6.43%
P/EPS 13.73 14.23 13.54 11.51 11.04 12.79 2.41 217.97%
EY 7.28 7.03 7.39 8.69 9.05 7.82 41.57 -68.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.98 1.00 1.13 1.19 1.33 0.82 10.27%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 18/12/13 30/09/13 25/06/13 29/03/13 18/12/12 26/09/12 -
Price 0.645 0.555 0.62 0.635 0.68 0.70 0.76 -
P/RPS 0.72 0.68 0.76 0.77 0.82 0.89 1.04 -21.68%
P/EPS 14.76 13.05 13.99 10.82 10.73 11.63 4.06 135.87%
EY 6.77 7.66 7.15 9.24 9.32 8.60 24.61 -57.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.90 1.03 1.06 1.15 1.21 1.38 -18.20%

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