[M&A] YoY Annualized Quarter Result on 31-Oct-2011 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
09-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 7141.36%
YoY- 6853.53%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 240,156 248,376 232,284 171,916 161,752 205,792 227,672 0.89%
PBT 22,112 19,348 19,608 156,960 -2,504 -14,724 1,800 51.87%
Tax -1,504 -808 -16 -8 180 108 -316 29.68%
NP 20,608 18,540 19,592 156,952 -2,324 -14,616 1,484 55.00%
-
NP to SH 20,608 18,540 19,592 156,952 -2,324 -14,976 1,216 60.23%
-
Tax Rate 6.80% 4.18% 0.08% 0.01% - - 17.56% -
Total Cost 219,548 229,836 212,692 14,964 164,076 220,408 226,188 -0.49%
-
Net Worth 218,660 169,041 157,824 47,045 20,889 31,060 54,044 26.21%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 218,660 169,041 157,824 47,045 20,889 31,060 54,044 26.21%
NOSH 299,534 272,647 272,111 90,472 65,280 83,946 84,444 23.48%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 8.58% 7.46% 8.43% 91.30% -1.44% -7.10% 0.65% -
ROE 9.42% 10.97% 12.41% 333.62% -11.13% -48.22% 2.25% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 80.18 91.10 85.36 190.02 247.78 245.15 269.61 -18.29%
EPS 6.88 6.80 7.20 173.48 -3.56 -17.84 1.44 29.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.62 0.58 0.52 0.32 0.37 0.64 2.21%
Adjusted Per Share Value based on latest NOSH - 90,472
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 11.99 12.40 11.60 8.58 8.08 10.27 11.37 0.88%
EPS 1.03 0.93 0.98 7.84 -0.12 -0.75 0.06 60.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1092 0.0844 0.0788 0.0235 0.0104 0.0155 0.027 26.21%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 1.09 0.605 0.77 0.43 0.28 0.25 0.34 -
P/RPS 1.36 0.66 0.90 0.23 0.11 0.10 0.13 47.86%
P/EPS 15.84 8.90 10.69 0.25 -7.87 -1.40 23.61 -6.43%
EY 6.31 11.24 9.35 403.44 -12.71 -71.36 4.24 6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.98 1.33 0.83 0.88 0.68 0.53 18.79%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 09/12/14 18/12/13 18/12/12 09/12/11 29/12/10 30/12/09 17/12/08 -
Price 0.465 0.555 0.70 0.69 0.25 0.24 0.31 -
P/RPS 0.58 0.61 0.82 0.36 0.10 0.10 0.11 31.91%
P/EPS 6.76 8.16 9.72 0.40 -7.02 -1.35 21.53 -17.55%
EY 14.80 12.25 10.29 251.42 -14.24 -74.33 4.65 21.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.90 1.21 1.33 0.78 0.65 0.48 4.90%

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