[M&A] YoY Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
18-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -90.34%
YoY- -87.52%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 94,924 60,039 62,094 58,071 42,979 40,438 51,448 10.74%
PBT 13,024 5,528 4,837 4,902 39,240 -626 -3,681 -
Tax -2,196 -376 -202 -4 -2 45 27 -
NP 10,828 5,152 4,635 4,898 39,238 -581 -3,654 -
-
NP to SH 10,828 5,152 4,635 4,898 39,238 -581 -3,744 -
-
Tax Rate 16.86% 6.80% 4.18% 0.08% 0.01% - - -
Total Cost 84,096 54,887 57,459 53,173 3,741 41,019 55,102 7.29%
-
Net Worth 250,818 218,660 169,041 157,824 47,045 20,889 31,060 41.61%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 250,818 218,660 169,041 157,824 47,045 20,889 31,060 41.61%
NOSH 611,751 299,534 272,647 272,111 90,472 65,280 83,946 39.21%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 11.41% 8.58% 7.46% 8.43% 91.30% -1.44% -7.10% -
ROE 4.32% 2.36% 2.74% 3.10% 83.40% -2.78% -12.05% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 15.52 20.04 22.77 21.34 47.50 61.94 61.29 -20.45%
EPS 1.77 1.72 1.70 1.80 43.37 -0.89 -4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.73 0.62 0.58 0.52 0.32 0.37 1.72%
Adjusted Per Share Value based on latest NOSH - 272,111
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 4.74 3.00 3.10 2.90 2.15 2.02 2.57 10.73%
EPS 0.54 0.26 0.23 0.24 1.96 -0.03 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1252 0.1092 0.0844 0.0788 0.0235 0.0104 0.0155 41.62%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.485 1.09 0.605 0.77 0.43 0.28 0.25 -
P/RPS 3.13 5.44 2.66 3.61 0.91 0.45 0.41 40.30%
P/EPS 27.40 63.37 35.59 42.78 0.99 -31.46 -5.61 -
EY 3.65 1.58 2.81 2.34 100.86 -3.18 -17.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.49 0.98 1.33 0.83 0.88 0.68 9.61%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 16/12/15 09/12/14 18/12/13 18/12/12 09/12/11 29/12/10 30/12/09 -
Price 0.575 0.465 0.555 0.70 0.69 0.25 0.24 -
P/RPS 3.71 2.32 2.44 3.28 1.45 0.40 0.39 45.53%
P/EPS 32.49 27.03 32.65 38.89 1.59 -28.09 -5.38 -
EY 3.08 3.70 3.06 2.57 62.86 -3.56 -18.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.64 0.90 1.21 1.33 0.78 0.65 13.63%

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