[M&A] YoY Quarter Result on 31-Jul-2011 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 61.23%
YoY- -139.4%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 63,862 57,744 62,935 42,653 46,130 55,932 55,331 2.41%
PBT 7,755 184 4,761 -1,025 751 -10,398 -11,457 -
Tax -2,483 458 85 685 112 -235 -476 31.67%
NP 5,272 642 4,846 -340 863 -10,633 -11,933 -
-
NP to SH 5,272 642 4,846 -340 863 -10,650 -11,744 -
-
Tax Rate 32.02% -248.91% -1.79% - -14.91% - - -
Total Cost 58,590 57,102 58,089 42,993 45,267 66,565 67,264 -2.27%
-
Net Worth 187,191 160,500 149,125 25,500 26,887 34,456 52,956 23.41%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 187,191 160,500 149,125 25,500 26,887 34,456 52,956 23.41%
NOSH 275,282 267,500 271,136 84,999 84,024 84,041 84,058 21.85%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 8.26% 1.11% 7.70% -0.80% 1.87% -19.01% -21.57% -
ROE 2.82% 0.40% 3.25% -1.33% 3.21% -30.91% -22.18% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 23.20 21.59 23.21 50.18 54.90 66.55 65.82 -15.94%
EPS 1.92 0.24 1.79 -0.40 1.03 -12.67 -13.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.60 0.55 0.30 0.32 0.41 0.63 1.28%
Adjusted Per Share Value based on latest NOSH - 84,999
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 3.19 2.88 3.14 2.13 2.30 2.79 2.76 2.44%
EPS 0.26 0.03 0.24 -0.02 0.04 -0.53 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0801 0.0745 0.0127 0.0134 0.0172 0.0264 23.45%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.18 0.60 0.45 0.32 0.29 0.25 0.42 -
P/RPS 5.09 2.78 1.94 0.64 0.53 0.38 0.64 41.26%
P/EPS 61.61 250.00 25.18 -80.00 28.24 -1.97 -3.01 -
EY 1.62 0.40 3.97 -1.25 3.54 -50.69 -33.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.00 0.82 1.07 0.91 0.61 0.67 17.23%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/14 30/09/13 26/09/12 30/09/11 29/09/10 29/09/09 29/09/08 -
Price 1.16 0.62 0.76 0.25 0.29 0.28 0.42 -
P/RPS 5.00 2.87 3.27 0.50 0.53 0.42 0.64 40.84%
P/EPS 60.57 258.33 42.52 -62.50 28.24 -2.21 -3.01 -
EY 1.65 0.39 2.35 -1.60 3.54 -45.26 -33.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.03 1.38 0.83 0.91 0.68 0.67 16.89%

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