[M&A] YoY Annualized Quarter Result on 31-Oct-2017 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
20-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- -27.97%
YoY- -46.33%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 329,244 169,148 251,052 340,276 538,456 379,696 240,156 5.39%
PBT 9,676 -16,156 -14,900 37,344 52,996 52,096 22,112 -12.85%
Tax -2,560 0 0 -12,224 -6,192 -8,784 -1,504 9.26%
NP 7,116 -16,156 -14,900 25,120 46,804 43,312 20,608 -16.22%
-
NP to SH 4,136 -16,156 -14,900 25,120 46,804 43,312 20,608 -23.46%
-
Tax Rate 26.46% - - 32.73% 11.68% 16.86% 6.80% -
Total Cost 322,128 185,304 265,952 315,156 491,652 336,384 219,548 6.59%
-
Net Worth 214,321 247,695 291,042 328,196 294,056 250,818 218,660 -0.33%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - 30,961 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 214,321 247,695 291,042 328,196 294,056 250,818 218,660 -0.33%
NOSH 619,239 619,239 619,239 619,239 612,617 611,751 299,534 12.85%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 2.16% -9.55% -5.94% 7.38% 8.69% 11.41% 8.58% -
ROE 1.93% -6.52% -5.12% 7.65% 15.92% 17.27% 9.42% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 58.38 27.32 40.54 54.95 87.89 62.07 80.18 -5.14%
EPS 0.72 -2.60 -2.40 4.04 7.64 7.08 6.88 -31.32%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.40 0.47 0.53 0.48 0.41 0.73 -10.30%
Adjusted Per Share Value based on latest NOSH - 619,239
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 16.44 8.44 12.53 16.99 26.88 18.96 11.99 5.39%
EPS 0.21 -0.81 -0.74 1.25 2.34 2.16 1.03 -23.26%
DPS 0.00 0.00 1.55 0.00 0.00 0.00 0.00 -
NAPS 0.107 0.1237 0.1453 0.1639 0.1468 0.1252 0.1092 -0.33%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.21 0.20 0.24 0.455 0.525 0.485 1.09 -
P/RPS 0.36 0.73 0.59 0.83 0.60 0.78 1.36 -19.85%
P/EPS 28.64 -7.67 -9.97 11.22 6.87 6.85 15.84 10.36%
EY 3.49 -13.05 -10.03 8.92 14.55 14.60 6.31 -9.39%
DY 0.00 0.00 20.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.51 0.86 1.09 1.18 1.49 -15.29%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 19/11/20 17/12/19 12/12/18 20/12/17 14/12/16 16/12/15 09/12/14 -
Price 0.325 0.165 0.24 0.405 0.52 0.575 0.465 -
P/RPS 0.56 0.60 0.59 0.74 0.59 0.93 0.58 -0.58%
P/EPS 44.32 -6.32 -9.97 9.98 6.81 8.12 6.76 36.76%
EY 2.26 -15.81 -10.03 10.02 14.69 12.31 14.80 -26.86%
DY 0.00 0.00 20.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.41 0.51 0.76 1.08 1.40 0.64 5.04%

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