[M&A] YoY Annual (Unaudited) 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
YoY- -77.97%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 190,580 229,867 246,150 172,766 163,169 123,970 111,679 9.30%
PBT -18,014 -14,110 -47,068 2,748 5,158 751 -18,102 -0.08%
Tax -300 413 -631 -1,684 396 3,457 -238 3.93%
NP -18,314 -13,697 -47,699 1,064 5,554 4,208 -18,340 -0.02%
-
NP to SH -18,422 -14,082 -47,443 1,152 5,230 4,208 -18,340 0.07%
-
Tax Rate - - - 61.28% -7.68% -460.32% - -
Total Cost 208,894 243,564 293,849 171,702 157,615 119,762 130,019 8.21%
-
Net Worth 35,293 53,769 67,221 96,540 100,904 72,348 35,339 -0.02%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - 2,028 1,695 - - -
Div Payout % - - - 176.06% 32.43% - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 35,293 53,769 67,221 96,540 100,904 72,348 35,339 -0.02%
NOSH 84,031 84,015 84,026 81,126 84,793 73,824 40,620 12.86%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin -9.61% -5.96% -19.38% 0.62% 3.40% 3.39% -16.42% -
ROE -52.20% -26.19% -70.58% 1.19% 5.18% 5.82% -51.90% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 226.80 273.60 292.94 212.96 192.43 167.93 274.93 -3.15%
EPS -21.92 -16.76 -56.46 1.42 6.55 5.70 -45.15 -11.33%
DPS 0.00 0.00 0.00 2.50 2.00 0.00 0.00 -
NAPS 0.42 0.64 0.80 1.19 1.19 0.98 0.87 -11.41%
Adjusted Per Share Value based on latest NOSH - 83,810
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 9.51 11.48 12.29 8.63 8.15 6.19 5.58 9.28%
EPS -0.92 -0.70 -2.37 0.06 0.26 0.21 -0.92 0.00%
DPS 0.00 0.00 0.00 0.10 0.08 0.00 0.00 -
NAPS 0.0176 0.0268 0.0336 0.0482 0.0504 0.0361 0.0176 0.00%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.25 0.42 0.47 0.79 0.74 0.74 0.90 -
P/RPS 0.11 0.15 0.16 0.37 0.38 0.44 0.33 -16.71%
P/EPS -1.14 -2.51 -0.83 55.63 12.00 12.98 -1.99 -8.85%
EY -87.69 -39.91 -120.13 1.80 8.33 7.70 -50.17 9.74%
DY 0.00 0.00 0.00 3.16 2.70 0.00 0.00 -
P/NAPS 0.60 0.66 0.59 0.66 0.62 0.76 1.03 -8.60%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 29/09/09 29/09/08 28/09/07 29/09/06 29/09/05 29/09/04 30/09/03 -
Price 0.28 0.42 0.43 0.69 0.73 0.79 0.78 -
P/RPS 0.12 0.15 0.15 0.32 0.38 0.47 0.28 -13.15%
P/EPS -1.28 -2.51 -0.76 48.59 11.84 13.86 -1.73 -4.89%
EY -78.30 -39.91 -131.31 2.06 8.45 7.22 -57.88 5.16%
DY 0.00 0.00 0.00 3.62 2.74 0.00 0.00 -
P/NAPS 0.67 0.66 0.54 0.58 0.61 0.81 0.90 -4.79%

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