[M&A] YoY Quarter Result on 31-Jan-2013 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -17.46%
YoY- 25.44%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 107,390 62,497 76,392 53,907 42,436 37,798 36,584 19.64%
PBT 12,774 3,207 5,445 4,047 3,228 -427 -3,471 -
Tax -2,347 -5 -1,040 -4 -5 -4 175 -
NP 10,427 3,202 4,405 4,043 3,223 -431 -3,296 -
-
NP to SH 10,427 3,202 4,405 4,043 3,223 -431 -3,269 -
-
Tax Rate 18.37% 0.16% 19.10% 0.10% 0.15% - - -
Total Cost 96,963 59,295 71,987 49,864 39,213 38,229 39,880 15.95%
-
Net Worth 262,199 142,739 172,369 160,091 102,549 26,198 27,731 45.39%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 262,199 142,739 172,369 160,091 102,549 26,198 27,731 45.39%
NOSH 609,766 385,783 273,602 271,342 244,166 84,509 84,035 39.11%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 9.71% 5.12% 5.77% 7.50% 7.59% -1.14% -9.01% -
ROE 3.98% 2.24% 2.56% 2.53% 3.14% -1.65% -11.79% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 17.61 16.20 27.92 19.87 17.38 44.73 43.53 -13.99%
EPS 1.71 0.83 1.61 1.49 1.32 -0.51 -3.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.37 0.63 0.59 0.42 0.31 0.33 4.50%
Adjusted Per Share Value based on latest NOSH - 271,342
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 5.36 3.12 3.81 2.69 2.12 1.89 1.83 19.60%
EPS 0.52 0.16 0.22 0.20 0.16 -0.02 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1309 0.0713 0.0861 0.0799 0.0512 0.0131 0.0138 45.46%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.56 0.45 0.60 0.70 0.56 0.25 0.27 -
P/RPS 3.18 2.78 2.15 3.52 3.22 0.56 0.62 31.30%
P/EPS 32.75 54.22 37.27 46.98 42.42 -49.02 -6.94 -
EY 3.05 1.84 2.68 2.13 2.36 -2.04 -14.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.22 0.95 1.19 1.33 0.81 0.82 7.97%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/03/16 30/03/15 26/03/14 29/03/13 28/03/12 31/03/11 26/03/10 -
Price 0.61 0.485 0.645 0.68 0.49 0.28 0.27 -
P/RPS 3.46 2.99 2.31 3.42 2.82 0.63 0.62 33.16%
P/EPS 35.67 58.43 40.06 45.64 37.12 -54.90 -6.94 -
EY 2.80 1.71 2.50 2.19 2.69 -1.82 -14.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.31 1.02 1.15 1.17 0.90 0.82 9.57%

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