[M&A] QoQ TTM Result on 31-Oct-2007 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -3.93%
YoY- -4310.59%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 229,867 235,184 240,132 239,918 246,150 233,314 215,423 4.42%
PBT -14,111 -43,962 -45,997 -49,091 -47,068 -8,163 -3,503 153.38%
Tax 413 1,782 747 -339 -631 -3,016 -2,275 -
NP -13,698 -42,180 -45,250 -49,430 -47,699 -11,179 -5,778 77.88%
-
NP to SH -14,083 -42,627 -45,538 -49,306 -47,443 -10,960 -5,465 88.07%
-
Tax Rate - - - - - - - -
Total Cost 243,565 277,364 285,382 289,348 293,849 244,493 221,201 6.63%
-
Net Worth 52,956 64,578 66,102 67,804 70,590 93,266 98,314 -33.82%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - 2,007 -
Div Payout % - - - - - - 0.00% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 52,956 64,578 66,102 67,804 70,590 93,266 98,314 -33.82%
NOSH 84,058 83,868 83,673 83,709 84,036 84,023 84,029 0.02%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin -5.96% -17.93% -18.84% -20.60% -19.38% -4.79% -2.68% -
ROE -26.59% -66.01% -68.89% -72.72% -67.21% -11.75% -5.56% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 273.46 280.42 286.99 286.61 292.91 277.68 256.37 4.40%
EPS -16.75 -50.83 -54.42 -58.90 -56.45 -13.04 -6.50 88.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.39 -
NAPS 0.63 0.77 0.79 0.81 0.84 1.11 1.17 -33.83%
Adjusted Per Share Value based on latest NOSH - 83,709
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 11.48 11.74 11.99 11.98 12.29 11.65 10.76 4.41%
EPS -0.70 -2.13 -2.27 -2.46 -2.37 -0.55 -0.27 88.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.0264 0.0322 0.033 0.0339 0.0352 0.0466 0.0491 -33.90%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.42 0.41 0.45 0.44 0.47 0.68 0.79 -
P/RPS 0.15 0.15 0.16 0.15 0.16 0.24 0.31 -38.39%
P/EPS -2.51 -0.81 -0.83 -0.75 -0.83 -5.21 -12.15 -65.08%
EY -39.89 -123.97 -120.94 -133.87 -120.12 -19.18 -8.23 186.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.02 -
P/NAPS 0.67 0.53 0.57 0.54 0.56 0.61 0.68 -0.98%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 26/06/08 25/03/08 28/12/07 28/09/07 28/06/07 29/05/07 -
Price 0.42 0.40 0.41 0.43 0.43 0.47 0.54 -
P/RPS 0.15 0.14 0.14 0.15 0.15 0.17 0.21 -20.11%
P/EPS -2.51 -0.79 -0.75 -0.73 -0.76 -3.60 -8.30 -54.97%
EY -39.89 -127.07 -132.74 -136.98 -131.29 -27.75 -12.04 122.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.42 -
P/NAPS 0.67 0.52 0.52 0.53 0.51 0.42 0.46 28.52%

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