[M&A] QoQ TTM Result on 31-Jan-2004 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 5.75%
YoY- -237.59%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 139,860 123,970 119,086 112,121 110,367 111,679 110,163 17.16%
PBT 1,522 751 -14,114 -15,817 -16,719 -18,102 -3,425 -
Tax 3,457 3,457 1,146 21 -40 -238 -861 -
NP 4,979 4,208 -12,968 -15,796 -16,759 -18,340 -4,286 -
-
NP to SH 4,979 4,208 -12,968 -15,796 -16,759 -18,340 -4,286 -
-
Tax Rate -227.14% -460.32% - - - - - -
Total Cost 134,881 119,762 132,054 127,917 127,126 130,019 114,449 11.51%
-
Net Worth 78,145 78,171 76,800 63,999 52,434 35,342 50,957 32.81%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 78,145 78,171 76,800 63,999 52,434 35,342 50,957 32.81%
NOSH 79,740 79,766 80,000 67,368 55,781 40,623 40,123 57.74%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 3.56% 3.39% -10.89% -14.09% -15.18% -16.42% -3.89% -
ROE 6.37% 5.38% -16.89% -24.68% -31.96% -51.89% -8.41% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 175.39 155.42 148.86 166.43 197.86 274.91 274.56 -25.72%
EPS 6.24 5.28 -16.21 -23.45 -30.04 -45.15 -10.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.96 0.95 0.94 0.87 1.27 -15.80%
Adjusted Per Share Value based on latest NOSH - 67,368
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 6.98 6.19 5.95 5.60 5.51 5.58 5.50 17.13%
EPS 0.25 0.21 -0.65 -0.79 -0.84 -0.92 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.039 0.0383 0.032 0.0262 0.0176 0.0254 32.91%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.80 0.74 0.70 0.79 0.74 0.90 0.70 -
P/RPS 0.46 0.48 0.47 0.47 0.37 0.33 0.25 49.87%
P/EPS 12.81 14.03 -4.32 -3.37 -2.46 -1.99 -6.55 -
EY 7.81 7.13 -23.16 -29.68 -40.60 -50.16 -15.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.73 0.83 0.79 1.03 0.55 30.34%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 26/11/04 29/09/04 30/06/04 26/04/04 30/01/04 30/09/03 19/06/03 -
Price 0.77 0.79 0.68 0.71 0.79 0.78 0.77 -
P/RPS 0.44 0.51 0.46 0.43 0.40 0.28 0.28 34.97%
P/EPS 12.33 14.98 -4.19 -3.03 -2.63 -1.73 -7.21 -
EY 8.11 6.68 -23.84 -33.02 -38.03 -57.88 -13.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 0.71 0.75 0.84 0.90 0.61 18.72%

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