[M&A] YoY Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -16.39%
YoY- -75.56%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 401,404 268,448 284,356 215,896 180,846 151,300 168,388 15.56%
PBT 50,166 23,350 25,681 15,018 61,177 -2,568 -11,918 -
Tax -9,638 -3,597 -3,780 -68 -14 49 242 -
NP 40,528 19,753 21,901 14,950 61,162 -2,518 -11,676 -
-
NP to SH 40,528 19,753 21,901 14,950 61,162 -2,518 -11,598 -
-
Tax Rate 19.21% 15.40% 14.72% 0.45% 0.02% - - -
Total Cost 360,876 248,694 262,454 200,945 119,684 153,818 180,064 12.27%
-
Net Worth 269,099 174,835 180,385 163,296 87,317 25,186 26,054 47.52%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 269,099 174,835 180,385 163,296 87,317 25,186 26,054 47.52%
NOSH 611,589 460,093 273,311 272,160 203,063 83,955 84,048 39.16%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 10.10% 7.36% 7.70% 6.92% 33.82% -1.66% -6.93% -
ROE 15.06% 11.30% 12.14% 9.16% 70.05% -10.00% -44.52% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 65.63 58.35 104.04 79.33 89.06 180.21 200.35 -16.95%
EPS 6.63 4.29 8.01 5.49 30.12 -3.00 -13.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.38 0.66 0.60 0.43 0.30 0.31 6.00%
Adjusted Per Share Value based on latest NOSH - 273,734
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 20.04 13.40 14.20 10.78 9.03 7.55 8.41 15.55%
EPS 2.02 0.99 1.09 0.75 3.05 -0.13 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1343 0.0873 0.0901 0.0815 0.0436 0.0126 0.013 47.52%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.565 0.42 0.72 0.675 0.49 0.28 0.31 -
P/RPS 0.86 0.72 0.69 0.85 0.55 0.16 0.15 33.74%
P/EPS 8.53 9.78 8.99 12.29 1.63 -9.33 -2.25 -
EY 11.73 10.22 11.13 8.14 61.47 -10.71 -44.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.11 1.09 1.13 1.14 0.93 1.00 4.19%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 21/06/16 23/06/15 18/06/14 25/06/13 27/06/12 24/06/11 29/06/10 -
Price 0.565 0.405 1.21 0.635 0.49 0.27 0.26 -
P/RPS 0.86 0.69 1.16 0.80 0.55 0.15 0.13 36.97%
P/EPS 8.53 9.43 15.10 11.56 1.63 -9.00 -1.88 -
EY 11.73 10.60 6.62 8.65 61.47 -11.11 -53.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.07 1.83 1.06 1.14 0.90 0.84 7.26%

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