[M&A] YoY Annualized Quarter Result on 31-Oct-2009 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 18.71%
YoY- -1331.58%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 232,284 171,916 161,752 205,792 227,672 261,500 286,428 -3.42%
PBT 19,608 156,960 -2,504 -14,724 1,800 3,320 11,412 9.43%
Tax -16 -8 180 108 -316 -572 -1,740 -54.19%
NP 19,592 156,952 -2,324 -14,616 1,484 2,748 9,672 12.47%
-
NP to SH 19,592 156,952 -2,324 -14,976 1,216 2,076 9,528 12.75%
-
Tax Rate 0.08% 0.01% - - 17.56% 17.23% 15.25% -
Total Cost 212,692 14,964 164,076 220,408 226,188 258,752 276,756 -4.28%
-
Net Worth 157,824 47,045 20,889 31,060 54,044 67,804 102,686 7.41%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 157,824 47,045 20,889 31,060 54,044 67,804 102,686 7.41%
NOSH 272,111 90,472 65,280 83,946 84,444 83,709 84,169 21.57%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 8.43% 91.30% -1.44% -7.10% 0.65% 1.05% 3.38% -
ROE 12.41% 333.62% -11.13% -48.22% 2.25% 3.06% 9.28% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 85.36 190.02 247.78 245.15 269.61 312.39 340.30 -20.56%
EPS 7.20 173.48 -3.56 -17.84 1.44 2.48 11.32 -7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.52 0.32 0.37 0.64 0.81 1.22 -11.64%
Adjusted Per Share Value based on latest NOSH - 83,946
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 11.60 8.58 8.08 10.27 11.37 13.06 14.30 -3.42%
EPS 0.98 7.84 -0.12 -0.75 0.06 0.10 0.48 12.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0788 0.0235 0.0104 0.0155 0.027 0.0339 0.0513 7.40%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.77 0.43 0.28 0.25 0.34 0.44 0.76 -
P/RPS 0.90 0.23 0.11 0.10 0.13 0.14 0.22 26.43%
P/EPS 10.69 0.25 -7.87 -1.40 23.61 17.74 6.71 8.06%
EY 9.35 403.44 -12.71 -71.36 4.24 5.64 14.89 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.83 0.88 0.68 0.53 0.54 0.62 13.55%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 18/12/12 09/12/11 29/12/10 30/12/09 17/12/08 28/12/07 28/12/06 -
Price 0.70 0.69 0.25 0.24 0.31 0.43 0.79 -
P/RPS 0.82 0.36 0.10 0.10 0.11 0.14 0.23 23.57%
P/EPS 9.72 0.40 -7.02 -1.35 21.53 17.34 6.98 5.66%
EY 10.29 251.42 -14.24 -74.33 4.65 5.77 14.33 -5.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.33 0.78 0.65 0.48 0.53 0.65 10.90%

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