[M&A] YoY Annualized Quarter Result on 31-Jan-2010 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 6.34%
YoY- -120.12%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 223,956 170,830 156,472 176,064 196,160 245,756 257,792 -2.31%
PBT 17,898 84,936 -2,106 -14,304 -6,188 -850 -2,992 -
Tax -16 -14 82 404 -116 986 -1,770 -54.32%
NP 17,882 84,922 -2,024 -13,900 -6,304 136 -4,762 -
-
NP to SH 17,882 84,922 -2,024 -14,026 -6,372 -602 -4,412 -
-
Tax Rate 0.09% 0.02% - - - - - -
Total Cost 206,074 85,908 158,496 189,964 202,464 245,620 262,554 -3.95%
-
Net Worth 160,340 71,363 26,143 27,716 50,437 66,052 98,512 8.44%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 160,340 71,363 26,143 27,716 50,437 66,052 98,512 8.44%
NOSH 271,762 169,911 84,333 83,988 84,063 83,611 84,198 21.54%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 7.98% 49.71% -1.29% -7.89% -3.21% 0.06% -1.85% -
ROE 11.15% 119.00% -7.74% -50.61% -12.63% -0.91% -4.48% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 82.41 100.54 185.54 209.63 233.35 293.93 306.17 -19.63%
EPS 6.58 49.98 -2.40 -16.70 -7.58 -0.72 -5.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.42 0.31 0.33 0.60 0.79 1.17 -10.77%
Adjusted Per Share Value based on latest NOSH - 84,035
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 11.18 8.53 7.81 8.79 9.79 12.27 12.87 -2.31%
EPS 0.89 4.24 -0.10 -0.70 -0.32 -0.03 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0356 0.0131 0.0138 0.0252 0.033 0.0492 8.43%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.70 0.56 0.25 0.27 0.32 0.45 0.79 -
P/RPS 0.85 0.56 0.13 0.13 0.14 0.15 0.26 21.80%
P/EPS 10.64 1.12 -10.42 -1.62 -4.22 -62.50 -15.08 -
EY 9.40 89.25 -9.60 -61.85 -23.69 -1.60 -6.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.33 0.81 0.82 0.53 0.57 0.68 9.76%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/13 28/03/12 31/03/11 26/03/10 30/03/09 25/03/08 29/05/07 -
Price 0.68 0.49 0.28 0.27 0.30 0.41 0.54 -
P/RPS 0.83 0.49 0.15 0.13 0.13 0.14 0.18 28.98%
P/EPS 10.33 0.98 -11.67 -1.62 -3.96 -56.94 -10.31 -
EY 9.68 102.00 -8.57 -61.85 -25.27 -1.76 -9.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.17 0.90 0.82 0.50 0.52 0.46 16.48%

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