[M&A] YoY Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -62.63%
YoY- -232.42%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 180,846 151,300 168,388 179,530 232,714 247,336 166,605 1.37%
PBT 61,177 -2,568 -11,918 -10,154 -3,537 -7,680 6,868 43.92%
Tax -14 49 242 -86 1,185 -2,032 -256 -38.36%
NP 61,162 -2,518 -11,676 -10,241 -2,352 -9,712 6,612 44.83%
-
NP to SH 61,162 -2,518 -11,598 -10,362 -3,117 -9,540 6,609 44.84%
-
Tax Rate 0.02% - - - - - 3.73% -
Total Cost 119,684 153,818 180,064 189,771 235,066 257,048 159,993 -4.71%
-
Net Worth 87,317 25,186 26,054 45,371 64,757 93,326 96,897 -1.71%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - 3,737 -
Div Payout % - - - - - - 56.54% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 87,317 25,186 26,054 45,371 64,757 93,326 96,897 -1.71%
NOSH 203,063 83,955 84,048 84,021 84,100 84,077 80,080 16.75%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 33.82% -1.66% -6.93% -5.70% -1.01% -3.93% 3.97% -
ROE 70.05% -10.00% -44.52% -22.84% -4.81% -10.22% 6.82% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 89.06 180.21 200.35 213.67 276.71 294.18 208.05 -13.17%
EPS 30.12 -3.00 -13.80 -12.33 -3.71 -11.35 8.25 24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
NAPS 0.43 0.30 0.31 0.54 0.77 1.11 1.21 -15.82%
Adjusted Per Share Value based on latest NOSH - 83,992
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 9.03 7.55 8.41 8.96 11.62 12.35 8.32 1.37%
EPS 3.05 -0.13 -0.58 -0.52 -0.16 -0.48 0.33 44.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.0436 0.0126 0.013 0.0227 0.0323 0.0466 0.0484 -1.72%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.49 0.28 0.31 0.30 0.41 0.68 1.52 -
P/RPS 0.55 0.16 0.15 0.14 0.15 0.23 0.73 -4.60%
P/EPS 1.63 -9.33 -2.25 -2.43 -11.06 -5.99 18.42 -33.22%
EY 61.47 -10.71 -44.52 -41.11 -9.04 -16.69 5.43 49.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.07 -
P/NAPS 1.14 0.93 1.00 0.56 0.53 0.61 1.26 -1.65%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 24/06/11 29/06/10 29/06/09 26/06/08 28/06/07 28/06/06 -
Price 0.49 0.27 0.26 0.28 0.40 0.47 0.94 -
P/RPS 0.55 0.15 0.13 0.13 0.14 0.16 0.45 3.39%
P/EPS 1.63 -9.00 -1.88 -2.27 -10.79 -4.14 11.39 -27.65%
EY 61.47 -11.11 -53.08 -44.05 -9.27 -24.14 8.78 38.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.96 -
P/NAPS 1.14 0.90 0.84 0.52 0.52 0.42 0.78 6.52%

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