[M&A] QoQ TTM Result on 31-Jul-2002 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
20-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ- 33.77%
YoY- -25.1%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 110,163 112,546 113,945 110,628 114,983 114,433 109,993 0.10%
PBT -3,425 -3,746 -7,430 -10,111 -16,237 -17,364 -13,247 -59.51%
Tax -861 -933 -758 -646 6,209 10,325 10,168 -
NP -4,286 -4,679 -8,188 -10,757 -10,028 -7,039 -3,079 24.74%
-
NP to SH -4,286 -4,679 -8,188 -10,757 -16,243 -17,216 -13,467 -53.48%
-
Tax Rate - - - - - - - -
Total Cost 114,449 117,225 122,133 121,385 125,011 121,472 113,072 0.81%
-
Net Worth 50,957 53,958 53,811 54,285 54,637 57,432 61,419 -11.73%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 50,957 53,958 53,811 54,285 54,637 57,432 61,419 -11.73%
NOSH 40,123 40,267 40,157 40,211 40,174 40,162 40,143 -0.03%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin -3.89% -4.16% -7.19% -9.72% -8.72% -6.15% -2.80% -
ROE -8.41% -8.67% -15.22% -19.82% -29.73% -29.98% -21.93% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 274.56 279.49 283.75 275.11 286.21 284.93 274.00 0.13%
EPS -10.68 -11.62 -20.39 -26.75 -40.43 -42.87 -33.55 -53.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.34 1.34 1.35 1.36 1.43 1.53 -11.70%
Adjusted Per Share Value based on latest NOSH - 40,211
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 5.50 5.62 5.69 5.52 5.74 5.71 5.49 0.12%
EPS -0.21 -0.23 -0.41 -0.54 -0.81 -0.86 -0.67 -53.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0254 0.0269 0.0269 0.0271 0.0273 0.0287 0.0307 -11.89%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 -
Price 0.70 0.81 0.67 0.85 1.01 1.05 1.00 -
P/RPS 0.25 0.29 0.24 0.31 0.35 0.37 0.36 -21.63%
P/EPS -6.55 -6.97 -3.29 -3.18 -2.50 -2.45 -2.98 69.29%
EY -15.26 -14.35 -30.43 -31.47 -40.03 -40.82 -33.55 -40.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.50 0.63 0.74 0.73 0.65 -10.56%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 19/06/03 27/03/03 20/12/02 20/09/02 14/06/02 27/03/02 14/12/01 -
Price 0.77 0.70 0.62 0.78 0.89 0.90 1.15 -
P/RPS 0.28 0.25 0.22 0.28 0.31 0.32 0.42 -23.74%
P/EPS -7.21 -6.02 -3.04 -2.92 -2.20 -2.10 -3.43 64.31%
EY -13.87 -16.60 -32.89 -34.30 -45.43 -47.63 -29.17 -39.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.46 0.58 0.65 0.63 0.75 -12.90%

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