[M&A] YoY Annualized Quarter Result on 31-Jul-2010 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 32.44%
YoY- 57.46%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 219,666 198,570 156,128 172,421 190,580 229,867 246,150 -1.87%
PBT 11,448 50,644 -2,951 -8,188 -18,014 -14,110 -47,068 -
Tax 407 74 722 294 -300 413 -631 -
NP 11,855 50,718 -2,229 -7,894 -18,314 -13,697 -47,699 -
-
NP to SH 11,855 50,718 -2,229 -7,836 -18,422 -14,082 -47,443 -
-
Tax Rate -3.56% -0.15% - - - - - -
Total Cost 207,811 147,852 158,357 180,315 208,894 243,564 293,849 -5.60%
-
Net Worth 163,517 121,052 25,233 26,896 35,293 53,769 67,221 15.95%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 163,517 121,052 25,233 26,896 35,293 53,769 67,221 15.95%
NOSH 272,528 220,095 84,113 84,050 84,031 84,015 84,026 21.64%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 5.40% 25.54% -1.43% -4.58% -9.61% -5.96% -19.38% -
ROE 7.25% 41.90% -8.83% -29.13% -52.20% -26.19% -70.58% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 80.60 90.22 185.62 205.14 226.80 273.60 292.94 -19.33%
EPS 4.35 23.04 -2.65 -9.33 -21.92 -16.76 -56.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.55 0.30 0.32 0.42 0.64 0.80 -4.67%
Adjusted Per Share Value based on latest NOSH - 84,024
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 10.97 9.91 7.79 8.61 9.51 11.48 12.29 -1.87%
EPS 0.59 2.53 -0.11 -0.39 -0.92 -0.70 -2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0816 0.0604 0.0126 0.0134 0.0176 0.0268 0.0336 15.92%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.60 0.45 0.32 0.29 0.25 0.42 0.47 -
P/RPS 0.74 0.50 0.17 0.14 0.11 0.15 0.16 29.04%
P/EPS 13.79 1.95 -12.08 -3.11 -1.14 -2.51 -0.83 -
EY 7.25 51.21 -8.28 -32.15 -87.69 -39.91 -120.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.82 1.07 0.91 0.60 0.66 0.59 9.18%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 30/09/13 26/09/12 30/09/11 29/09/10 29/09/09 29/09/08 28/09/07 -
Price 0.62 0.76 0.25 0.29 0.28 0.42 0.43 -
P/RPS 0.77 0.84 0.13 0.14 0.12 0.15 0.15 31.30%
P/EPS 14.25 3.30 -9.43 -3.11 -1.28 -2.51 -0.76 -
EY 7.02 30.32 -10.60 -32.15 -78.30 -39.91 -131.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.38 0.83 0.91 0.67 0.66 0.54 11.35%

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