[M&A] YoY Cumulative Quarter Result on 31-Jan-2018 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
20-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -59.81%
YoY- -88.61%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 175,356 74,389 117,808 148,955 245,470 202,315 122,535 6.14%
PBT 5,823 -7,971 -8,933 8,611 24,694 25,798 8,735 -6.52%
Tax -1,772 0 0 -6,087 -2,527 -4,543 -380 29.22%
NP 4,051 -7,971 -8,933 2,524 22,167 21,255 8,355 -11.35%
-
NP to SH 2,131 -7,971 -8,933 2,524 22,167 21,255 8,355 -20.34%
-
Tax Rate 30.43% - - 70.69% 10.23% 17.61% 4.35% -
Total Cost 171,305 82,360 126,741 146,431 223,303 181,060 114,180 6.98%
-
Net Worth 219,961 241,503 278,657 322,004 293,927 262,633 175,644 3.81%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 7,050 - 7,740 - - - - -
Div Payout % 330.83% - 0.00% - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 219,961 241,503 278,657 322,004 293,927 262,633 175,644 3.81%
NOSH 619,239 619,239 619,239 619,239 612,348 610,775 474,715 4.52%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 2.31% -10.72% -7.58% 1.69% 9.03% 10.51% 6.82% -
ROE 0.97% -3.30% -3.21% 0.78% 7.54% 8.09% 4.76% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 31.09 12.01 19.02 24.05 40.09 33.12 25.81 3.14%
EPS 0.38 -1.29 -1.44 0.41 3.62 3.48 1.76 -22.52%
DPS 1.25 0.00 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.45 0.52 0.48 0.43 0.37 0.88%
Adjusted Per Share Value based on latest NOSH - 619,239
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 8.75 3.71 5.88 7.44 12.26 10.10 6.12 6.13%
EPS 0.11 -0.40 -0.45 0.13 1.11 1.06 0.42 -19.99%
DPS 0.35 0.00 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.1098 0.1206 0.1391 0.1608 0.1467 0.1311 0.0877 3.81%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.325 0.16 0.22 0.38 0.63 0.56 0.45 -
P/RPS 1.05 1.33 1.16 1.58 1.57 1.69 1.74 -8.06%
P/EPS 86.02 -12.43 -15.25 93.23 17.40 16.09 25.57 22.38%
EY 1.16 -8.05 -6.56 1.07 5.75 6.21 3.91 -18.31%
DY 3.85 0.00 5.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.41 0.49 0.73 1.31 1.30 1.22 -6.21%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 24/03/21 31/03/20 28/03/19 20/03/18 16/03/17 22/03/16 30/03/15 -
Price 0.395 0.15 0.22 0.315 0.595 0.61 0.485 -
P/RPS 1.27 1.25 1.16 1.31 1.48 1.84 1.88 -6.32%
P/EPS 104.54 -11.65 -15.25 77.28 16.44 17.53 27.56 24.85%
EY 0.96 -8.58 -6.56 1.29 6.08 5.70 3.63 -19.86%
DY 3.16 0.00 5.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.38 0.49 0.61 1.24 1.42 1.31 -4.23%

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