[M&A] YoY TTM Result on 30-Apr-2009 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -15.02%
YoY- 54.22%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 178,288 159,605 182,223 189,979 235,184 233,314 168,057 0.98%
PBT 44,858 -1,175 -19,337 -19,073 -43,962 -8,163 4,339 47.54%
Tax 673 149 -53 -541 1,782 -3,016 393 9.37%
NP 45,531 -1,026 -19,390 -19,614 -42,180 -11,179 4,732 45.78%
-
NP to SH 45,531 -1,026 -19,349 -19,516 -42,627 -10,960 4,578 46.59%
-
Tax Rate -1.50% - - - - - -9.06% -
Total Cost 132,757 160,631 201,613 209,593 277,364 244,493 163,325 -3.39%
-
Net Worth 116,407 25,298 26,002 45,356 64,578 93,266 97,155 3.05%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - 3,769 -
Div Payout % - - - - - - 82.33% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 116,407 25,298 26,002 45,356 64,578 93,266 97,155 3.05%
NOSH 270,714 84,326 83,880 83,992 83,868 84,023 80,294 22.43%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 25.54% -0.64% -10.64% -10.32% -17.93% -4.79% 2.82% -
ROE 39.11% -4.06% -74.41% -43.03% -66.01% -11.75% 4.71% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 65.86 189.27 217.24 226.19 280.42 277.68 209.30 -17.51%
EPS 16.82 -1.22 -23.07 -23.24 -50.83 -13.04 5.70 19.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.69 -
NAPS 0.43 0.30 0.31 0.54 0.77 1.11 1.21 -15.82%
Adjusted Per Share Value based on latest NOSH - 83,992
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 8.90 7.97 9.10 9.48 11.74 11.65 8.39 0.98%
EPS 2.27 -0.05 -0.97 -0.97 -2.13 -0.55 0.23 46.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.0581 0.0126 0.013 0.0226 0.0322 0.0466 0.0485 3.05%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.49 0.28 0.31 0.30 0.41 0.68 1.52 -
P/RPS 0.74 0.15 0.14 0.13 0.15 0.24 0.73 0.22%
P/EPS 2.91 -23.01 -1.34 -1.29 -0.81 -5.21 26.66 -30.84%
EY 34.32 -4.35 -74.41 -77.45 -123.97 -19.18 3.75 44.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.09 -
P/NAPS 1.14 0.93 1.00 0.56 0.53 0.61 1.26 -1.65%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 24/06/11 29/06/10 29/06/09 26/06/08 28/06/07 28/06/06 -
Price 0.49 0.27 0.26 0.28 0.40 0.47 0.94 -
P/RPS 0.74 0.14 0.12 0.12 0.14 0.17 0.45 8.63%
P/EPS 2.91 -22.19 -1.13 -1.21 -0.79 -3.60 16.49 -25.08%
EY 34.32 -4.51 -88.72 -82.98 -127.07 -27.75 6.07 33.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.99 -
P/NAPS 1.14 0.90 0.84 0.52 0.52 0.42 0.78 6.52%

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