[M&A] YoY TTM Result on 30-Apr-2011 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 44.09%
YoY- 94.7%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 271,011 224,857 178,288 159,605 182,223 189,979 235,184 2.39%
PBT 19,444 16,025 44,858 -1,175 -19,337 -19,073 -43,962 -
Tax -2,376 34 673 149 -53 -541 1,782 -
NP 17,068 16,059 45,531 -1,026 -19,390 -19,614 -42,180 -
-
NP to SH 17,068 16,059 45,531 -1,026 -19,349 -19,516 -42,627 -
-
Tax Rate 12.22% -0.21% -1.50% - - - - -
Total Cost 253,943 208,798 132,757 160,631 201,613 209,593 277,364 -1.45%
-
Net Worth 180,546 164,240 116,407 25,298 26,002 45,356 64,578 18.68%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 180,546 164,240 116,407 25,298 26,002 45,356 64,578 18.68%
NOSH 273,555 273,734 270,714 84,326 83,880 83,992 83,868 21.76%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 6.30% 7.14% 25.54% -0.64% -10.64% -10.32% -17.93% -
ROE 9.45% 9.78% 39.11% -4.06% -74.41% -43.03% -66.01% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 99.07 82.14 65.86 189.27 217.24 226.19 280.42 -15.91%
EPS 6.24 5.87 16.82 -1.22 -23.07 -23.24 -50.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.60 0.43 0.30 0.31 0.54 0.77 -2.53%
Adjusted Per Share Value based on latest NOSH - 84,326
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 13.53 11.23 8.90 7.97 9.10 9.48 11.74 2.39%
EPS 0.85 0.80 2.27 -0.05 -0.97 -0.97 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0901 0.082 0.0581 0.0126 0.013 0.0226 0.0322 18.69%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.72 0.675 0.49 0.28 0.31 0.30 0.41 -
P/RPS 0.73 0.82 0.74 0.15 0.14 0.13 0.15 30.16%
P/EPS 11.54 11.51 2.91 -23.01 -1.34 -1.29 -0.81 -
EY 8.67 8.69 34.32 -4.35 -74.41 -77.45 -123.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.13 1.14 0.93 1.00 0.56 0.53 12.76%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 18/06/14 25/06/13 27/06/12 24/06/11 29/06/10 29/06/09 26/06/08 -
Price 1.21 0.635 0.49 0.27 0.26 0.28 0.40 -
P/RPS 1.22 0.77 0.74 0.14 0.12 0.12 0.14 43.42%
P/EPS 19.39 10.82 2.91 -22.19 -1.13 -1.21 -0.79 -
EY 5.16 9.24 34.32 -4.51 -88.72 -82.98 -127.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.06 1.14 0.90 0.84 0.52 0.52 23.31%

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