[M&A] YoY Annualized Quarter Result on 31-Jul-2009 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -77.77%
YoY- -30.82%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 198,570 156,128 172,421 190,580 229,867 246,150 172,766 2.34%
PBT 50,644 -2,951 -8,188 -18,014 -14,110 -47,068 2,748 62.45%
Tax 74 722 294 -300 413 -631 -1,684 -
NP 50,718 -2,229 -7,894 -18,314 -13,697 -47,699 1,064 90.30%
-
NP to SH 50,718 -2,229 -7,836 -18,422 -14,082 -47,443 1,152 87.80%
-
Tax Rate -0.15% - - - - - 61.28% -
Total Cost 147,852 158,357 180,315 208,894 243,564 293,849 171,702 -2.45%
-
Net Worth 121,052 25,233 26,896 35,293 53,769 67,221 96,540 3.83%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - 2,028 -
Div Payout % - - - - - - 176.06% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 121,052 25,233 26,896 35,293 53,769 67,221 96,540 3.83%
NOSH 220,095 84,113 84,050 84,031 84,015 84,026 81,126 18.07%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 25.54% -1.43% -4.58% -9.61% -5.96% -19.38% 0.62% -
ROE 41.90% -8.83% -29.13% -52.20% -26.19% -70.58% 1.19% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 90.22 185.62 205.14 226.80 273.60 292.94 212.96 -13.32%
EPS 23.04 -2.65 -9.33 -21.92 -16.76 -56.46 1.42 59.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.55 0.30 0.32 0.42 0.64 0.80 1.19 -12.05%
Adjusted Per Share Value based on latest NOSH - 84,041
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 9.91 7.79 8.61 9.51 11.48 12.29 8.63 2.32%
EPS 2.53 -0.11 -0.39 -0.92 -0.70 -2.37 0.06 86.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.0604 0.0126 0.0134 0.0176 0.0268 0.0336 0.0482 3.82%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.45 0.32 0.29 0.25 0.42 0.47 0.79 -
P/RPS 0.50 0.17 0.14 0.11 0.15 0.16 0.37 5.14%
P/EPS 1.95 -12.08 -3.11 -1.14 -2.51 -0.83 55.63 -42.76%
EY 51.21 -8.28 -32.15 -87.69 -39.91 -120.13 1.80 74.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.16 -
P/NAPS 0.82 1.07 0.91 0.60 0.66 0.59 0.66 3.68%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 30/09/11 29/09/10 29/09/09 29/09/08 28/09/07 29/09/06 -
Price 0.76 0.25 0.29 0.28 0.42 0.43 0.69 -
P/RPS 0.84 0.13 0.14 0.12 0.15 0.15 0.32 17.43%
P/EPS 3.30 -9.43 -3.11 -1.28 -2.51 -0.76 48.59 -36.09%
EY 30.32 -10.60 -32.15 -78.30 -39.91 -131.31 2.06 56.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.62 -
P/NAPS 1.38 0.83 0.91 0.67 0.66 0.54 0.58 15.52%

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