[M&A] YoY Cumulative Quarter Result on 31-Jan-2004 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 47.81%
YoY- 264.72%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 128,896 86,240 82,626 57,125 56,683 54,765 57,439 14.41%
PBT -1,496 4,755 3,813 1,763 -522 -6,887 3,198 -
Tax -885 -295 -275 -180 -439 6,887 -1,620 -9.58%
NP -2,381 4,460 3,538 1,583 -961 0 1,578 -
-
NP to SH -2,206 4,411 3,538 1,583 -961 -7,039 1,578 -
-
Tax Rate - 6.20% 7.21% 10.21% - - 50.66% -
Total Cost 131,277 81,780 79,088 55,542 57,644 54,765 55,861 15.29%
-
Net Worth 98,512 99,087 80,663 64,267 53,880 57,420 73,432 5.01%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - 799 - - - - - -
Div Payout % - 18.12% - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 98,512 99,087 80,663 64,267 53,880 57,420 73,432 5.01%
NOSH 84,198 79,909 79,864 67,649 40,209 40,154 40,127 13.14%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -1.85% 5.17% 4.28% 2.77% -1.70% 0.00% 2.75% -
ROE -2.24% 4.45% 4.39% 2.46% -1.78% -12.26% 2.15% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 153.09 107.92 103.46 84.44 140.97 136.39 143.14 1.12%
EPS -2.62 5.52 4.43 2.34 -2.39 -17.53 3.93 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.24 1.01 0.95 1.34 1.43 1.83 -7.18%
Adjusted Per Share Value based on latest NOSH - 67,368
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 6.44 4.31 4.13 2.85 2.83 2.73 2.87 14.41%
EPS -0.11 0.22 0.18 0.08 -0.05 -0.35 0.08 -
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0492 0.0495 0.0403 0.0321 0.0269 0.0287 0.0367 5.00%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 -
Price 0.79 1.03 0.84 0.79 0.81 1.05 1.45 -
P/RPS 0.52 0.95 0.81 0.94 0.57 0.77 1.01 -10.46%
P/EPS -30.15 18.66 18.96 33.76 -33.89 -5.99 36.87 -
EY -3.32 5.36 5.27 2.96 -2.95 -16.70 2.71 -
DY 0.00 0.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.83 0.83 0.83 0.60 0.73 0.79 -2.46%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 29/05/07 23/03/06 30/03/05 26/04/04 27/03/03 27/03/02 03/04/01 -
Price 0.54 1.37 0.85 0.71 0.70 0.90 1.08 -
P/RPS 0.35 1.27 0.82 0.84 0.50 0.66 0.75 -11.92%
P/EPS -20.61 24.82 19.19 30.34 -29.29 -5.13 27.46 -
EY -4.85 4.03 5.21 3.30 -3.41 -19.48 3.64 -
DY 0.00 0.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.10 0.84 0.75 0.52 0.63 0.59 -4.06%

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