[M&A] YoY TTM Result on 30-Apr-2007 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -100.55%
YoY- -339.41%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 182,223 189,979 235,184 233,314 168,057 156,506 119,086 7.34%
PBT -19,337 -19,073 -43,962 -8,163 4,339 5,716 -14,114 5.38%
Tax -53 -541 1,782 -3,016 393 2,286 1,146 -
NP -19,390 -19,614 -42,180 -11,179 4,732 8,002 -12,968 6.93%
-
NP to SH -19,349 -19,516 -42,627 -10,960 4,578 8,002 -12,968 6.89%
-
Tax Rate - - - - -9.06% -39.99% - -
Total Cost 201,613 209,593 277,364 244,493 163,325 148,504 132,054 7.30%
-
Net Worth 26,002 45,356 64,578 93,266 97,155 88,620 76,800 -16.50%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - 3,769 - - -
Div Payout % - - - - 82.33% - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 26,002 45,356 64,578 93,266 97,155 88,620 76,800 -16.50%
NOSH 83,880 83,992 83,868 84,023 80,294 85,212 80,000 0.79%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin -10.64% -10.32% -17.93% -4.79% 2.82% 5.11% -10.89% -
ROE -74.41% -43.03% -66.01% -11.75% 4.71% 9.03% -16.89% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 217.24 226.19 280.42 277.68 209.30 183.67 148.86 6.49%
EPS -23.07 -23.24 -50.83 -13.04 5.70 9.39 -16.21 6.05%
DPS 0.00 0.00 0.00 0.00 4.69 0.00 0.00 -
NAPS 0.31 0.54 0.77 1.11 1.21 1.04 0.96 -17.16%
Adjusted Per Share Value based on latest NOSH - 84,023
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 9.10 9.48 11.74 11.65 8.39 7.81 5.95 7.33%
EPS -0.97 -0.97 -2.13 -0.55 0.23 0.40 -0.65 6.89%
DPS 0.00 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.013 0.0226 0.0322 0.0466 0.0485 0.0442 0.0383 -16.47%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.31 0.30 0.41 0.68 1.52 0.83 0.70 -
P/RPS 0.14 0.13 0.15 0.24 0.73 0.45 0.47 -18.27%
P/EPS -1.34 -1.29 -0.81 -5.21 26.66 8.84 -4.32 -17.71%
EY -74.41 -77.45 -123.97 -19.18 3.75 11.31 -23.16 21.46%
DY 0.00 0.00 0.00 0.00 3.09 0.00 0.00 -
P/NAPS 1.00 0.56 0.53 0.61 1.26 0.80 0.73 5.38%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 29/06/09 26/06/08 28/06/07 28/06/06 29/06/05 30/06/04 -
Price 0.26 0.28 0.40 0.47 0.94 0.74 0.68 -
P/RPS 0.12 0.12 0.14 0.17 0.45 0.40 0.46 -20.05%
P/EPS -1.13 -1.21 -0.79 -3.60 16.49 7.88 -4.19 -19.61%
EY -88.72 -82.98 -127.07 -27.75 6.07 12.69 -23.84 24.47%
DY 0.00 0.00 0.00 0.00 4.99 0.00 0.00 -
P/NAPS 0.84 0.52 0.52 0.42 0.78 0.71 0.71 2.84%

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