[M&A] YoY Cumulative Quarter Result on 31-Oct-2014 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
09-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -76.26%
YoY- 11.15%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 85,069 134,614 94,924 60,039 62,094 58,071 42,979 12.04%
PBT 9,336 13,249 13,024 5,528 4,837 4,902 39,240 -21.26%
Tax -3,056 -1,548 -2,196 -376 -202 -4 -2 239.00%
NP 6,280 11,701 10,828 5,152 4,635 4,898 39,238 -26.29%
-
NP to SH 6,280 11,701 10,828 5,152 4,635 4,898 39,238 -26.29%
-
Tax Rate 32.73% 11.68% 16.86% 6.80% 4.18% 0.08% 0.01% -
Total Cost 78,789 122,913 84,096 54,887 57,459 53,173 3,741 66.10%
-
Net Worth 328,196 294,056 250,818 218,660 169,041 157,824 47,045 38.18%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 328,196 294,056 250,818 218,660 169,041 157,824 47,045 38.18%
NOSH 619,239 612,617 611,751 299,534 272,647 272,111 90,472 37.75%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 7.38% 8.69% 11.41% 8.58% 7.46% 8.43% 91.30% -
ROE 1.91% 3.98% 4.32% 2.36% 2.74% 3.10% 83.40% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 13.74 21.97 15.52 20.04 22.77 21.34 47.50 -18.66%
EPS 1.01 1.91 1.77 1.72 1.70 1.80 43.37 -46.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.48 0.41 0.73 0.62 0.58 0.52 0.31%
Adjusted Per Share Value based on latest NOSH - 299,534
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 4.25 6.72 4.74 3.00 3.10 2.90 2.15 12.01%
EPS 0.31 0.58 0.54 0.26 0.23 0.24 1.96 -26.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1639 0.1468 0.1252 0.1092 0.0844 0.0788 0.0235 38.18%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.455 0.525 0.485 1.09 0.605 0.77 0.43 -
P/RPS 3.31 2.39 3.13 5.44 2.66 3.61 0.91 23.98%
P/EPS 44.87 27.49 27.40 63.37 35.59 42.78 0.99 88.71%
EY 2.23 3.64 3.65 1.58 2.81 2.34 100.86 -46.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.09 1.18 1.49 0.98 1.33 0.83 0.59%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 20/12/17 14/12/16 16/12/15 09/12/14 18/12/13 18/12/12 09/12/11 -
Price 0.405 0.52 0.575 0.465 0.555 0.70 0.69 -
P/RPS 2.95 2.37 3.71 2.32 2.44 3.28 1.45 12.55%
P/EPS 39.93 27.23 32.49 27.03 32.65 38.89 1.59 71.04%
EY 2.50 3.67 3.08 3.70 3.06 2.57 62.86 -41.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.08 1.40 0.64 0.90 1.21 1.33 -8.89%

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