[M&A] YoY Annualized Quarter Result on 31-Oct-2004 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 75.1%
YoY- 71.99%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 261,500 286,428 187,472 178,680 115,120 120,368 107,100 16.03%
PBT 3,320 11,412 10,500 7,728 4,644 -888 -11,612 -
Tax -572 -1,740 -588 -360 -360 -1,152 11,612 -
NP 2,748 9,672 9,912 7,368 4,284 -2,040 0 -
-
NP to SH 2,076 9,528 9,452 7,368 4,284 -2,040 -12,316 -
-
Tax Rate 17.23% 15.25% 5.60% 4.66% 7.75% - - -
Total Cost 258,752 276,756 177,560 171,312 110,836 122,408 107,100 15.82%
-
Net Worth 67,804 102,686 83,822 78,145 52,434 53,811 61,419 1.66%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 67,804 102,686 83,822 78,145 52,434 53,811 61,419 1.66%
NOSH 83,709 84,169 79,831 79,740 55,781 40,157 40,143 13.02%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 1.05% 3.38% 5.29% 4.12% 3.72% -1.69% 0.00% -
ROE 3.06% 9.28% 11.28% 9.43% 8.17% -3.79% -20.05% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 312.39 340.30 234.84 224.08 206.38 299.74 266.79 2.66%
EPS 2.48 11.32 11.84 9.24 7.68 -5.08 -30.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 1.22 1.05 0.98 0.94 1.34 1.53 -10.05%
Adjusted Per Share Value based on latest NOSH - 79,740
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 13.06 14.30 9.36 8.92 5.75 6.01 5.35 16.02%
EPS 0.10 0.48 0.47 0.37 0.21 -0.10 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.0513 0.0418 0.039 0.0262 0.0269 0.0307 1.66%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.44 0.76 0.74 0.80 0.74 0.67 1.00 -
P/RPS 0.14 0.22 0.32 0.36 0.36 0.22 0.37 -14.94%
P/EPS 17.74 6.71 6.25 8.66 9.64 -13.19 -3.26 -
EY 5.64 14.89 16.00 11.55 10.38 -7.58 -30.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.70 0.82 0.79 0.50 0.65 -3.04%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/12/07 28/12/06 24/11/05 26/11/04 30/01/04 20/12/02 14/12/01 -
Price 0.43 0.79 0.75 0.77 0.79 0.62 1.15 -
P/RPS 0.14 0.23 0.32 0.34 0.38 0.21 0.43 -17.05%
P/EPS 17.34 6.98 6.33 8.33 10.29 -12.20 -3.75 -
EY 5.77 14.33 15.79 12.00 9.72 -8.19 -26.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.71 0.79 0.84 0.46 0.75 -5.61%

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