[M&A] YoY Cumulative Quarter Result on 31-Oct-2015 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
16-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -55.96%
YoY- 110.17%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 62,763 85,069 134,614 94,924 60,039 62,094 58,071 1.30%
PBT -3,725 9,336 13,249 13,024 5,528 4,837 4,902 -
Tax 0 -3,056 -1,548 -2,196 -376 -202 -4 -
NP -3,725 6,280 11,701 10,828 5,152 4,635 4,898 -
-
NP to SH -3,725 6,280 11,701 10,828 5,152 4,635 4,898 -
-
Tax Rate - 32.73% 11.68% 16.86% 6.80% 4.18% 0.08% -
Total Cost 66,488 78,789 122,913 84,096 54,887 57,459 53,173 3.79%
-
Net Worth 291,042 328,196 294,056 250,818 218,660 169,041 157,824 10.73%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 7,740 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 291,042 328,196 294,056 250,818 218,660 169,041 157,824 10.73%
NOSH 619,239 619,239 612,617 611,751 299,534 272,647 272,111 14.68%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -5.94% 7.38% 8.69% 11.41% 8.58% 7.46% 8.43% -
ROE -1.28% 1.91% 3.98% 4.32% 2.36% 2.74% 3.10% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 10.14 13.74 21.97 15.52 20.04 22.77 21.34 -11.65%
EPS -0.60 1.01 1.91 1.77 1.72 1.70 1.80 -
DPS 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.53 0.48 0.41 0.73 0.62 0.58 -3.44%
Adjusted Per Share Value based on latest NOSH - 611,751
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 3.13 4.25 6.72 4.74 3.00 3.10 2.90 1.27%
EPS -0.19 0.31 0.58 0.54 0.26 0.23 0.24 -
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1453 0.1639 0.1468 0.1252 0.1092 0.0844 0.0788 10.73%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.24 0.455 0.525 0.485 1.09 0.605 0.77 -
P/RPS 2.37 3.31 2.39 3.13 5.44 2.66 3.61 -6.77%
P/EPS -39.90 44.87 27.49 27.40 63.37 35.59 42.78 -
EY -2.51 2.23 3.64 3.65 1.58 2.81 2.34 -
DY 5.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.86 1.09 1.18 1.49 0.98 1.33 -14.75%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 12/12/18 20/12/17 14/12/16 16/12/15 09/12/14 18/12/13 18/12/12 -
Price 0.24 0.405 0.52 0.575 0.465 0.555 0.70 -
P/RPS 2.37 2.95 2.37 3.71 2.32 2.44 3.28 -5.26%
P/EPS -39.90 39.93 27.23 32.49 27.03 32.65 38.89 -
EY -2.51 2.50 3.67 3.08 3.70 3.06 2.57 -
DY 5.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.76 1.08 1.40 0.64 0.90 1.21 -13.40%

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