[M&A] YoY Quarter Result on 31-Jan-2017 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
16-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- -10.55%
YoY- 0.37%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 32,102 55,045 63,886 110,856 107,390 62,497 76,392 -13.44%
PBT -3,931 -5,208 -725 11,445 12,774 3,207 5,445 -
Tax 0 0 -3,031 -979 -2,347 -5 -1,040 -
NP -3,931 -5,208 -3,756 10,466 10,427 3,202 4,405 -
-
NP to SH -3,931 -5,208 -3,756 10,466 10,427 3,202 4,405 -
-
Tax Rate - - - 8.55% 18.37% 0.16% 19.10% -
Total Cost 36,033 60,253 67,642 100,390 96,963 59,295 71,987 -10.88%
-
Net Worth 241,503 278,657 322,004 293,810 262,199 142,739 172,369 5.77%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 241,503 278,657 322,004 293,810 262,199 142,739 172,369 5.77%
NOSH 619,239 619,239 619,239 612,105 609,766 385,783 273,602 14.57%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin -12.25% -9.46% -5.88% 9.44% 9.71% 5.12% 5.77% -
ROE -1.63% -1.87% -1.17% 3.56% 3.98% 2.24% 2.56% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 5.18 8.89 10.32 18.11 17.61 16.20 27.92 -24.46%
EPS -0.63 -0.84 -0.61 1.71 1.71 0.83 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.45 0.52 0.48 0.43 0.37 0.63 -7.67%
Adjusted Per Share Value based on latest NOSH - 612,105
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 1.60 2.75 3.19 5.53 5.36 3.12 3.81 -13.45%
EPS -0.20 -0.26 -0.19 0.52 0.52 0.16 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1206 0.1391 0.1608 0.1467 0.1309 0.0713 0.0861 5.77%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.16 0.22 0.38 0.63 0.56 0.45 0.60 -
P/RPS 3.09 2.47 3.68 3.48 3.18 2.78 2.15 6.22%
P/EPS -25.20 -26.16 -62.65 36.85 32.75 54.22 37.27 -
EY -3.97 -3.82 -1.60 2.71 3.05 1.84 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.73 1.31 1.30 1.22 0.95 -13.06%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/03/20 28/03/19 20/03/18 16/03/17 22/03/16 30/03/15 26/03/14 -
Price 0.15 0.22 0.315 0.595 0.61 0.485 0.645 -
P/RPS 2.89 2.47 3.05 3.29 3.46 2.99 2.31 3.80%
P/EPS -23.63 -26.16 -51.93 34.80 35.67 58.43 40.06 -
EY -4.23 -3.82 -1.93 2.87 2.80 1.71 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.49 0.61 1.24 1.42 1.31 1.02 -15.16%

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