[M&A] YoY Quarter Result on 31-Jan-2010 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 12.69%
YoY- 6.33%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 53,907 42,436 37,798 36,584 41,162 57,503 57,289 -1.00%
PBT 4,047 3,228 -427 -3,471 -3,544 -1,255 -4,349 -
Tax -4 -5 -4 175 21 636 -450 -54.45%
NP 4,043 3,223 -431 -3,296 -3,523 -619 -4,799 -
-
NP to SH 4,043 3,223 -431 -3,269 -3,490 -820 -4,588 -
-
Tax Rate 0.10% 0.15% - - - - - -
Total Cost 49,864 39,213 38,229 39,880 44,685 58,122 62,088 -3.58%
-
Net Worth 160,091 102,549 26,198 27,731 50,457 66,102 98,314 8.45%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 160,091 102,549 26,198 27,731 50,457 66,102 98,314 8.45%
NOSH 271,342 244,166 84,509 84,035 84,096 83,673 84,029 21.55%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 7.50% 7.59% -1.14% -9.01% -8.56% -1.08% -8.38% -
ROE 2.53% 3.14% -1.65% -11.79% -6.92% -1.24% -4.67% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 19.87 17.38 44.73 43.53 48.95 68.72 68.18 -18.55%
EPS 1.49 1.32 -0.51 -3.89 -4.15 -0.98 -5.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.42 0.31 0.33 0.60 0.79 1.17 -10.77%
Adjusted Per Share Value based on latest NOSH - 84,035
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 2.69 2.12 1.89 1.83 2.06 2.87 2.86 -1.01%
EPS 0.20 0.16 -0.02 -0.16 -0.17 -0.04 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0799 0.0512 0.0131 0.0138 0.0252 0.033 0.0491 8.44%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.70 0.56 0.25 0.27 0.32 0.45 0.79 -
P/RPS 3.52 3.22 0.56 0.62 0.65 0.65 1.16 20.30%
P/EPS 46.98 42.42 -49.02 -6.94 -7.71 -45.92 -14.47 -
EY 2.13 2.36 -2.04 -14.41 -12.97 -2.18 -6.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.33 0.81 0.82 0.53 0.57 0.68 9.76%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/13 28/03/12 31/03/11 26/03/10 30/03/09 25/03/08 29/05/07 -
Price 0.68 0.49 0.28 0.27 0.30 0.41 0.54 -
P/RPS 3.42 2.82 0.63 0.62 0.61 0.60 0.79 27.63%
P/EPS 45.64 37.12 -54.90 -6.94 -7.23 -41.84 -9.89 -
EY 2.19 2.69 -1.82 -14.41 -13.83 -2.39 -10.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.17 0.90 0.82 0.50 0.52 0.46 16.48%

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