[M&A] YoY Quarter Result on 31-Jul-2005 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- -117.17%
YoY- -115.84%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 55,331 60,648 47,812 43,102 36,439 31,555 30,036 10.70%
PBT -11,457 -41,308 -2,403 -812 -254 -15,119 -472 70.07%
Tax -476 893 -1,492 586 2,647 336 472 -
NP -11,933 -40,415 -3,895 -226 2,393 -14,783 0 -
-
NP to SH -11,744 -40,288 -3,805 -379 2,393 -14,783 -760 57.75%
-
Tax Rate - - - - - - - -
Total Cost 67,264 101,063 51,707 43,328 34,046 46,338 30,036 14.36%
-
Net Worth 52,956 70,590 99,734 48,565 78,171 35,342 54,285 -0.41%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - 961 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 52,956 70,590 99,734 48,565 78,171 35,342 54,285 -0.41%
NOSH 84,058 84,036 83,810 48,085 79,766 40,623 40,211 13.06%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin -21.57% -66.64% -8.15% -0.52% 6.57% -46.85% 0.00% -
ROE -22.18% -57.07% -3.82% -0.78% 3.06% -41.83% -1.40% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 65.82 72.17 57.05 89.64 45.68 77.68 74.69 -2.08%
EPS -13.98 -47.94 -4.54 -0.47 3.00 -36.39 -1.89 39.54%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.63 0.84 1.19 1.01 0.98 0.87 1.35 -11.91%
Adjusted Per Share Value based on latest NOSH - 48,085
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 2.76 3.03 2.39 2.15 1.82 1.58 1.50 10.68%
EPS -0.59 -2.01 -0.19 -0.02 0.12 -0.74 -0.04 56.53%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.0264 0.0352 0.0498 0.0242 0.039 0.0176 0.0271 -0.43%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.42 0.47 0.79 0.74 0.74 0.90 0.85 -
P/RPS 0.64 0.65 1.38 0.83 1.62 1.16 1.14 -9.16%
P/EPS -3.01 -0.98 -17.40 -93.89 24.67 -2.47 -44.97 -36.25%
EY -33.26 -102.00 -5.75 -1.07 4.05 -40.43 -2.22 56.94%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.66 0.73 0.76 1.03 0.63 1.03%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 28/09/07 29/09/06 29/09/05 29/09/04 30/09/03 20/09/02 -
Price 0.42 0.43 0.69 0.73 0.79 0.78 0.78 -
P/RPS 0.64 0.60 1.21 0.81 1.73 1.00 1.04 -7.76%
P/EPS -3.01 -0.90 -15.20 -92.62 26.33 -2.14 -41.27 -35.33%
EY -33.26 -111.49 -6.58 -1.08 3.80 -46.65 -2.42 54.70%
DY 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
P/NAPS 0.67 0.51 0.58 0.72 0.81 0.90 0.58 2.43%

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