[M&A] QoQ TTM Result on 31-Jul-2006 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- -74.84%
YoY- -77.97%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 233,314 215,423 197,506 172,767 168,057 166,783 165,367 25.87%
PBT -8,163 -3,503 2,976 2,748 4,339 6,100 5,851 -
Tax -3,016 -2,275 -1,973 -1,685 393 205 168 -
NP -11,179 -5,778 1,003 1,063 4,732 6,305 6,019 -
-
NP to SH -10,960 -5,465 1,171 1,152 4,578 6,103 5,751 -
-
Tax Rate - - 66.30% 61.32% -9.06% -3.36% -2.87% -
Total Cost 244,493 221,201 196,503 171,704 163,325 160,478 159,348 33.13%
-
Net Worth 93,266 98,314 102,686 99,734 97,155 99,200 83,822 7.39%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - 2,007 2,807 2,807 3,769 1,761 961 -
Div Payout % - 0.00% 239.74% 243.69% 82.33% 28.87% 16.72% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 93,266 98,314 102,686 99,734 97,155 99,200 83,822 7.39%
NOSH 84,023 84,029 84,169 83,810 80,294 80,000 79,831 3.48%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -4.79% -2.68% 0.51% 0.62% 2.82% 3.78% 3.64% -
ROE -11.75% -5.56% 1.14% 1.16% 4.71% 6.15% 6.86% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 277.68 256.37 234.65 206.14 209.30 208.48 207.15 21.63%
EPS -13.04 -6.50 1.39 1.37 5.70 7.63 7.20 -
DPS 0.00 2.39 3.34 3.35 4.69 2.20 1.20 -
NAPS 1.11 1.17 1.22 1.19 1.21 1.24 1.05 3.78%
Adjusted Per Share Value based on latest NOSH - 83,810
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 11.65 10.76 9.86 8.63 8.39 8.33 8.26 25.84%
EPS -0.55 -0.27 0.06 0.06 0.23 0.30 0.29 -
DPS 0.00 0.10 0.14 0.14 0.19 0.09 0.05 -
NAPS 0.0466 0.0491 0.0513 0.0498 0.0485 0.0495 0.0418 7.53%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.68 0.79 0.76 0.79 1.52 1.03 0.74 -
P/RPS 0.24 0.31 0.32 0.38 0.73 0.49 0.36 -23.74%
P/EPS -5.21 -12.15 54.63 57.47 26.66 13.50 10.27 -
EY -19.18 -8.23 1.83 1.74 3.75 7.41 9.74 -
DY 0.00 3.02 4.39 4.24 3.09 2.14 1.63 -
P/NAPS 0.61 0.68 0.62 0.66 1.26 0.83 0.70 -8.78%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 29/05/07 28/12/06 29/09/06 28/06/06 23/03/06 24/11/05 -
Price 0.47 0.54 0.79 0.69 0.94 1.37 0.75 -
P/RPS 0.17 0.21 0.34 0.33 0.45 0.66 0.36 -39.44%
P/EPS -3.60 -8.30 56.78 50.20 16.49 17.96 10.41 -
EY -27.75 -12.04 1.76 1.99 6.07 5.57 9.61 -
DY 0.00 4.42 4.22 4.85 4.99 1.61 1.61 -
P/NAPS 0.42 0.46 0.65 0.58 0.78 1.10 0.71 -29.59%

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