[M&A] YoY Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 72.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
Revenue 51,784 74,568 24,636 0 79,596 329,244 169,148 -21.38%
PBT 23,228 28,904 -3,900 0 6,236 9,676 -16,156 -
Tax -10,136 -7,904 -656 0 -99,588 -2,560 0 -
NP 13,092 21,000 -4,556 0 -93,352 7,116 -16,156 -
-
NP to SH 13,664 21,040 -4,828 0 -95,348 4,136 -16,156 -
-
Tax Rate 43.64% 27.35% - - 1,596.99% 26.46% - -
Total Cost 38,692 53,568 29,192 0 172,948 322,128 185,304 -27.26%
-
Net Worth 419,732 399,744 182,039 0 187,728 214,321 247,695 11.31%
Dividend
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
Net Worth 419,732 399,744 182,039 0 187,728 214,321 247,695 11.31%
NOSH 2,003,000 2,003,000 574,109 568,873 574,109 619,239 619,239 26.94%
Ratio Analysis
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
NP Margin 25.28% 28.16% -18.49% 0.00% -117.28% 2.16% -9.55% -
ROE 3.26% 5.26% -2.65% 0.00% -50.79% 1.93% -6.52% -
Per Share
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
RPS 2.59 3.73 4.33 0.00 13.99 58.38 27.32 -38.04%
EPS 0.68 1.04 -0.84 0.00 -16.76 0.72 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.32 0.00 0.33 0.38 0.40 -12.27%
Adjusted Per Share Value based on latest NOSH - 2,003,000
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
RPS 2.59 3.72 1.23 0.00 3.97 16.44 8.44 -21.34%
EPS 0.68 1.05 -0.24 0.00 -4.76 0.21 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2096 0.1996 0.0909 0.00 0.0937 0.107 0.1237 11.31%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
Date 30/09/24 29/09/23 31/10/22 30/09/22 29/10/21 30/10/20 31/10/19 -
Price 0.305 0.325 0.315 0.275 0.325 0.21 0.20 -
P/RPS 11.77 8.71 7.27 0.00 2.32 0.36 0.73 75.95%
P/EPS 44.61 30.87 -37.12 0.00 -1.94 28.64 -7.67 -
EY 2.24 3.24 -2.69 0.00 -51.57 3.49 -13.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.62 0.98 0.00 0.98 0.55 0.50 24.15%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/10/22 30/09/22 31/10/21 31/10/20 31/10/19 CAGR
Date 18/11/24 20/11/23 15/12/22 - 16/12/21 19/11/20 17/12/19 -
Price 0.28 0.335 0.36 0.00 0.30 0.325 0.165 -
P/RPS 10.81 8.98 8.31 0.00 2.14 0.56 0.60 79.96%
P/EPS 40.96 31.82 -42.42 0.00 -1.79 44.32 -6.32 -
EY 2.44 3.14 -2.36 0.00 -55.87 2.26 -15.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.68 1.13 0.00 0.91 0.86 0.41 27.01%

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