[M&A] YoY Annualized Quarter Result on 31-Jan-2007 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -146.31%
YoY- -150.01%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 176,064 196,160 245,756 257,792 172,480 165,252 114,250 7.46%
PBT -14,304 -6,188 -850 -2,992 9,510 7,626 3,526 -
Tax 404 -116 986 -1,770 -590 -550 -360 -
NP -13,900 -6,304 136 -4,762 8,920 7,076 3,166 -
-
NP to SH -14,026 -6,372 -602 -4,412 8,822 7,076 3,166 -
-
Tax Rate - - - - 6.20% 7.21% 10.21% -
Total Cost 189,964 202,464 245,620 262,554 163,560 158,176 111,084 9.34%
-
Net Worth 27,716 50,437 66,052 98,512 99,087 80,663 64,267 -13.06%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - 1,598 - - -
Div Payout % - - - - 18.12% - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 27,716 50,437 66,052 98,512 99,087 80,663 64,267 -13.06%
NOSH 83,988 84,063 83,611 84,198 79,909 79,864 67,649 3.66%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin -7.89% -3.21% 0.06% -1.85% 5.17% 4.28% 2.77% -
ROE -50.61% -12.63% -0.91% -4.48% 8.90% 8.77% 4.93% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 209.63 233.35 293.93 306.17 215.84 206.92 168.89 3.66%
EPS -16.70 -7.58 -0.72 -5.24 11.04 8.86 4.68 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.33 0.60 0.79 1.17 1.24 1.01 0.95 -16.14%
Adjusted Per Share Value based on latest NOSH - 84,029
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 8.79 9.79 12.27 12.87 8.61 8.25 5.70 7.47%
EPS -0.70 -0.32 -0.03 -0.22 0.44 0.35 0.16 -
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.0138 0.0252 0.033 0.0492 0.0495 0.0403 0.0321 -13.11%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.27 0.32 0.45 0.79 1.03 0.84 0.79 -
P/RPS 0.13 0.14 0.15 0.26 0.48 0.41 0.47 -19.26%
P/EPS -1.62 -4.22 -62.50 -15.08 9.33 9.48 16.88 -
EY -61.85 -23.69 -1.60 -6.63 10.72 10.55 5.92 -
DY 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 0.82 0.53 0.57 0.68 0.83 0.83 0.83 -0.20%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 26/03/10 30/03/09 25/03/08 29/05/07 23/03/06 30/03/05 26/04/04 -
Price 0.27 0.30 0.41 0.54 1.37 0.85 0.71 -
P/RPS 0.13 0.13 0.14 0.18 0.63 0.41 0.42 -17.73%
P/EPS -1.62 -3.96 -56.94 -10.31 12.41 9.59 15.17 -
EY -61.85 -25.27 -1.76 -9.70 8.06 10.42 6.59 -
DY 0.00 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 0.82 0.50 0.52 0.46 1.10 0.84 0.75 1.49%

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