[M&A] YoY TTM Result on 30-Apr-2003 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 8.4%
YoY- 73.61%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 168,057 156,506 119,086 110,163 114,983 130,323 113,903 6.69%
PBT 4,339 5,716 -14,114 -3,425 -16,237 5,819 13,423 -17.14%
Tax 393 2,286 1,146 -861 6,209 -783 -4,888 -
NP 4,732 8,002 -12,968 -4,286 -10,028 5,036 8,535 -9.35%
-
NP to SH 4,578 8,002 -12,968 -4,286 -16,243 863 8,535 -9.85%
-
Tax Rate -9.06% -39.99% - - - 13.46% 36.42% -
Total Cost 163,325 148,504 132,054 114,449 125,011 125,287 105,368 7.57%
-
Net Worth 97,155 88,620 76,800 50,957 54,637 69,445 75,148 4.37%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 3,769 - - - - - - -
Div Payout % 82.33% - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 97,155 88,620 76,800 50,957 54,637 69,445 75,148 4.37%
NOSH 80,294 85,212 80,000 40,123 40,174 40,141 40,186 12.22%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 2.82% 5.11% -10.89% -3.89% -8.72% 3.86% 7.49% -
ROE 4.71% 9.03% -16.89% -8.41% -29.73% 1.24% 11.36% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 209.30 183.67 148.86 274.56 286.21 324.66 283.44 -4.92%
EPS 5.70 9.39 -16.21 -10.68 -40.43 2.15 21.24 -19.67%
DPS 4.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.04 0.96 1.27 1.36 1.73 1.87 -6.99%
Adjusted Per Share Value based on latest NOSH - 40,123
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 8.39 7.81 5.95 5.50 5.74 6.51 5.69 6.68%
EPS 0.23 0.40 -0.65 -0.21 -0.81 0.04 0.43 -9.89%
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.0442 0.0383 0.0254 0.0273 0.0347 0.0375 4.37%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 1.52 0.83 0.70 0.70 1.01 1.08 3.00 -
P/RPS 0.73 0.45 0.47 0.25 0.35 0.33 1.06 -6.02%
P/EPS 26.66 8.84 -4.32 -6.55 -2.50 50.24 14.13 11.15%
EY 3.75 11.31 -23.16 -15.26 -40.03 1.99 7.08 -10.04%
DY 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.80 0.73 0.55 0.74 0.62 1.60 -3.90%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/06/06 29/06/05 30/06/04 19/06/03 14/06/02 27/06/01 - -
Price 0.94 0.74 0.68 0.77 0.89 1.04 0.00 -
P/RPS 0.45 0.40 0.46 0.28 0.31 0.32 0.00 -
P/EPS 16.49 7.88 -4.19 -7.21 -2.20 48.37 0.00 -
EY 6.07 12.69 -23.84 -13.87 -45.43 2.07 0.00 -
DY 4.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.71 0.71 0.61 0.65 0.60 0.00 -

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