[M&A] YoY TTM Result on 31-Jan-2002 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
27-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jan-2002 [#2]
Profit Trend
QoQ- -27.84%
YoY- -332.24%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 149,471 112,121 112,546 114,433 137,801 81,151 12.97%
PBT 2,801 -15,817 -3,746 -17,364 13,106 10,045 -22.51%
Tax 3,362 21 -933 10,325 -5,482 -4,098 -
NP 6,163 -15,796 -4,679 -7,039 7,624 5,947 0.71%
-
NP to SH 6,163 -15,796 -4,679 -17,216 7,413 5,947 0.71%
-
Tax Rate -120.03% - - - 41.83% 40.80% -
Total Cost 143,308 127,917 117,225 121,472 130,177 75,204 13.74%
-
Net Worth 80,800 63,999 53,958 57,432 72,854 60,175 6.06%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 80,800 63,999 53,958 57,432 72,854 60,175 6.06%
NOSH 80,000 67,368 40,267 40,162 39,811 33,997 18.64%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 4.12% -14.09% -4.16% -6.15% 5.53% 7.33% -
ROE 7.63% -24.68% -8.67% -29.98% 10.18% 9.88% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 186.84 166.43 279.49 284.93 346.14 238.70 -4.77%
EPS 7.70 -23.45 -11.62 -42.87 18.62 17.49 -15.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.95 1.34 1.43 1.83 1.77 -10.60%
Adjusted Per Share Value based on latest NOSH - 40,162
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 7.46 5.60 5.62 5.71 6.88 4.05 12.97%
EPS 0.31 -0.79 -0.23 -0.86 0.37 0.30 0.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.032 0.0269 0.0287 0.0364 0.03 6.07%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 - -
Price 0.84 0.79 0.81 1.05 1.45 0.00 -
P/RPS 0.45 0.47 0.29 0.37 0.42 0.00 -
P/EPS 10.90 -3.37 -6.97 -2.45 7.79 0.00 -
EY 9.17 -29.68 -14.35 -40.82 12.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 0.60 0.73 0.79 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/03/05 26/04/04 27/03/03 27/03/02 03/04/01 - -
Price 0.85 0.71 0.70 0.90 1.08 0.00 -
P/RPS 0.45 0.43 0.25 0.32 0.31 0.00 -
P/EPS 11.03 -3.03 -6.02 -2.10 5.80 0.00 -
EY 9.06 -33.02 -16.60 -47.63 17.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.75 0.52 0.63 0.59 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