[M&A] YoY Annualized Quarter Result on 31-Jan-2019 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
28-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jan-2019 [#2]
Profit Trend
QoQ- -19.91%
YoY- -453.92%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 77,818 350,712 148,778 235,616 297,910 490,940 404,630 -24.00%
PBT 2,982 11,646 -15,942 -17,866 17,222 49,388 51,596 -37.79%
Tax -50,626 -3,544 0 0 -12,174 -5,054 -9,086 33.11%
NP -47,644 8,102 -15,942 -17,866 5,048 44,334 42,510 -
-
NP to SH -49,270 4,262 -15,942 -17,866 5,048 44,334 42,510 -
-
Tax Rate 1,697.72% 30.43% - - 70.69% 10.23% 17.61% -
Total Cost 125,462 342,610 164,720 253,482 292,862 446,606 362,120 -16.18%
-
Net Worth 187,728 219,961 241,503 278,657 322,004 293,927 262,633 -5.43%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div - 14,100 - 15,480 - - - -
Div Payout % - 330.83% - 0.00% - - - -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 187,728 219,961 241,503 278,657 322,004 293,927 262,633 -5.43%
NOSH 574,109 619,239 619,239 619,239 619,239 612,348 610,775 -1.02%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin -61.22% 2.31% -10.72% -7.58% 1.69% 9.03% 10.51% -
ROE -26.25% 1.94% -6.60% -6.41% 1.57% 15.08% 16.19% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 13.68 62.18 24.03 38.05 48.11 80.17 66.25 -23.10%
EPS -8.66 0.76 -2.58 -2.88 0.82 7.24 6.96 -
DPS 0.00 2.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.33 0.39 0.39 0.45 0.52 0.48 0.43 -4.31%
Adjusted Per Share Value based on latest NOSH - 619,239
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 3.89 17.51 7.43 11.76 14.87 24.51 20.20 -23.98%
EPS -2.46 0.21 -0.80 -0.89 0.25 2.21 2.12 -
DPS 0.00 0.70 0.00 0.77 0.00 0.00 0.00 -
NAPS 0.0937 0.1098 0.1206 0.1391 0.1608 0.1467 0.1311 -5.43%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 0.29 0.325 0.16 0.22 0.38 0.63 0.56 -
P/RPS 2.12 0.52 0.67 0.58 0.79 0.79 0.85 16.43%
P/EPS -3.35 43.01 -6.21 -7.63 46.61 8.70 8.05 -
EY -29.87 2.33 -16.09 -13.11 2.15 11.49 12.43 -
DY 0.00 7.69 0.00 11.36 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.41 0.49 0.73 1.31 1.30 -6.29%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 24/03/22 24/03/21 31/03/20 28/03/19 20/03/18 16/03/17 22/03/16 -
Price 0.285 0.395 0.15 0.22 0.315 0.595 0.61 -
P/RPS 2.08 0.64 0.62 0.58 0.65 0.74 0.92 14.54%
P/EPS -3.29 52.27 -5.83 -7.63 38.64 8.22 8.76 -
EY -30.39 1.91 -17.16 -13.11 2.59 12.17 11.41 -
DY 0.00 6.33 0.00 11.36 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 0.38 0.49 0.61 1.24 1.42 -8.01%

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