[M&A] YoY Quarter Result on 30-Apr-2015 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 101.75%
YoY- -12.54%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 57,855 87,908 98,739 78,801 74,781 49,944 50,220 2.38%
PBT -8,206 9,583 11,828 8,778 8,978 2,315 3,415 -
Tax -2,107 -1,301 -2,687 -2,318 -1,592 -43 -4 184.04%
NP -10,313 8,282 9,141 6,460 7,386 2,272 3,411 -
-
NP to SH -10,313 8,282 9,141 6,460 7,386 2,272 3,411 -
-
Tax Rate - 13.58% 22.72% 26.41% 17.73% 1.86% 0.12% -
Total Cost 68,168 79,626 89,598 72,341 67,395 47,672 46,809 6.46%
-
Net Worth 303,427 309,029 269,935 231,584 180,546 164,240 116,407 17.30%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 303,427 309,029 269,935 231,584 180,546 164,240 116,407 17.30%
NOSH 619,239 618,059 613,489 609,433 273,555 273,734 270,714 14.77%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -17.83% 9.42% 9.26% 8.20% 9.88% 4.55% 6.79% -
ROE -3.40% 2.68% 3.39% 2.79% 4.09% 1.38% 2.93% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 9.34 14.22 16.09 12.93 27.34 18.25 18.55 -10.80%
EPS -1.30 1.34 1.49 1.06 2.70 0.83 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.44 0.38 0.66 0.60 0.43 2.19%
Adjusted Per Share Value based on latest NOSH - 609,433
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 2.89 4.39 4.93 3.93 3.73 2.49 2.51 2.37%
EPS -0.51 0.41 0.46 0.32 0.37 0.11 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1543 0.1348 0.1156 0.0901 0.082 0.0581 17.31%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.285 0.595 0.565 0.42 0.72 0.675 0.49 -
P/RPS 3.05 4.18 3.51 3.25 2.63 3.70 2.64 2.43%
P/EPS -17.11 44.40 37.92 39.62 26.67 81.33 38.89 -
EY -5.84 2.25 2.64 2.52 3.75 1.23 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.19 1.28 1.11 1.09 1.13 1.14 -10.64%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 27/06/18 22/06/17 21/06/16 23/06/15 18/06/14 25/06/13 27/06/12 -
Price 0.29 0.54 0.565 0.405 1.21 0.635 0.49 -
P/RPS 3.10 3.80 3.51 3.13 4.43 3.48 2.64 2.71%
P/EPS -17.41 40.30 37.92 38.21 44.81 76.51 38.89 -
EY -5.74 2.48 2.64 2.62 2.23 1.31 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.08 1.28 1.07 1.83 1.06 1.14 -10.39%

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