[M&A] YoY Annualized Quarter Result on 31-Oct-2008 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
17-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- 108.64%
YoY- -41.43%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 171,916 161,752 205,792 227,672 261,500 286,428 187,472 -1.43%
PBT 156,960 -2,504 -14,724 1,800 3,320 11,412 10,500 56.91%
Tax -8 180 108 -316 -572 -1,740 -588 -51.12%
NP 156,952 -2,324 -14,616 1,484 2,748 9,672 9,912 58.43%
-
NP to SH 156,952 -2,324 -14,976 1,216 2,076 9,528 9,452 59.69%
-
Tax Rate 0.01% - - 17.56% 17.23% 15.25% 5.60% -
Total Cost 14,964 164,076 220,408 226,188 258,752 276,756 177,560 -33.77%
-
Net Worth 47,045 20,889 31,060 54,044 67,804 102,686 83,822 -9.17%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 47,045 20,889 31,060 54,044 67,804 102,686 83,822 -9.17%
NOSH 90,472 65,280 83,946 84,444 83,709 84,169 79,831 2.10%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 91.30% -1.44% -7.10% 0.65% 1.05% 3.38% 5.29% -
ROE 333.62% -11.13% -48.22% 2.25% 3.06% 9.28% 11.28% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 190.02 247.78 245.15 269.61 312.39 340.30 234.84 -3.46%
EPS 173.48 -3.56 -17.84 1.44 2.48 11.32 11.84 56.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.32 0.37 0.64 0.81 1.22 1.05 -11.04%
Adjusted Per Share Value based on latest NOSH - 84,444
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 8.58 8.08 10.27 11.37 13.06 14.30 9.36 -1.43%
EPS 7.84 -0.12 -0.75 0.06 0.10 0.48 0.47 59.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0104 0.0155 0.027 0.0339 0.0513 0.0418 -9.14%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.43 0.28 0.25 0.34 0.44 0.76 0.74 -
P/RPS 0.23 0.11 0.10 0.13 0.14 0.22 0.32 -5.35%
P/EPS 0.25 -7.87 -1.40 23.61 17.74 6.71 6.25 -41.50%
EY 403.44 -12.71 -71.36 4.24 5.64 14.89 16.00 71.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 0.68 0.53 0.54 0.62 0.70 2.87%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 09/12/11 29/12/10 30/12/09 17/12/08 28/12/07 28/12/06 24/11/05 -
Price 0.69 0.25 0.24 0.31 0.43 0.79 0.75 -
P/RPS 0.36 0.10 0.10 0.11 0.14 0.23 0.32 1.98%
P/EPS 0.40 -7.02 -1.35 21.53 17.34 6.98 6.33 -36.87%
EY 251.42 -14.24 -74.33 4.65 5.77 14.33 15.79 58.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.78 0.65 0.48 0.53 0.65 0.71 11.02%

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