[M&A] YoY TTM Result on 30-Apr-2006 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -24.99%
YoY- -42.79%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 189,979 235,184 233,314 168,057 156,506 119,086 110,163 9.49%
PBT -19,073 -43,962 -8,163 4,339 5,716 -14,114 -3,425 33.10%
Tax -541 1,782 -3,016 393 2,286 1,146 -861 -7.44%
NP -19,614 -42,180 -11,179 4,732 8,002 -12,968 -4,286 28.82%
-
NP to SH -19,516 -42,627 -10,960 4,578 8,002 -12,968 -4,286 28.71%
-
Tax Rate - - - -9.06% -39.99% - - -
Total Cost 209,593 277,364 244,493 163,325 148,504 132,054 114,449 10.59%
-
Net Worth 45,356 64,578 93,266 97,155 88,620 76,800 50,957 -1.92%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div - - - 3,769 - - - -
Div Payout % - - - 82.33% - - - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 45,356 64,578 93,266 97,155 88,620 76,800 50,957 -1.92%
NOSH 83,992 83,868 84,023 80,294 85,212 80,000 40,123 13.09%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin -10.32% -17.93% -4.79% 2.82% 5.11% -10.89% -3.89% -
ROE -43.03% -66.01% -11.75% 4.71% 9.03% -16.89% -8.41% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 226.19 280.42 277.68 209.30 183.67 148.86 274.56 -3.17%
EPS -23.24 -50.83 -13.04 5.70 9.39 -16.21 -10.68 13.82%
DPS 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
NAPS 0.54 0.77 1.11 1.21 1.04 0.96 1.27 -13.27%
Adjusted Per Share Value based on latest NOSH - 80,294
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 9.48 11.74 11.65 8.39 7.81 5.95 5.50 9.48%
EPS -0.97 -2.13 -0.55 0.23 0.40 -0.65 -0.21 29.02%
DPS 0.00 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.0226 0.0322 0.0466 0.0485 0.0442 0.0383 0.0254 -1.92%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.30 0.41 0.68 1.52 0.83 0.70 0.70 -
P/RPS 0.13 0.15 0.24 0.73 0.45 0.47 0.25 -10.31%
P/EPS -1.29 -0.81 -5.21 26.66 8.84 -4.32 -6.55 -23.70%
EY -77.45 -123.97 -19.18 3.75 11.31 -23.16 -15.26 31.06%
DY 0.00 0.00 0.00 3.09 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.61 1.26 0.80 0.73 0.55 0.30%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 29/06/09 26/06/08 28/06/07 28/06/06 29/06/05 30/06/04 19/06/03 -
Price 0.28 0.40 0.47 0.94 0.74 0.68 0.77 -
P/RPS 0.12 0.14 0.17 0.45 0.40 0.46 0.28 -13.15%
P/EPS -1.21 -0.79 -3.60 16.49 7.88 -4.19 -7.21 -25.71%
EY -82.98 -127.07 -27.75 6.07 12.69 -23.84 -13.87 34.69%
DY 0.00 0.00 0.00 4.99 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.42 0.78 0.71 0.71 0.61 -2.62%

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