[M&A] YoY TTM Result on 31-Jan-2005 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 23.78%
YoY- 139.02%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 240,132 215,423 166,783 149,471 112,121 112,546 114,433 13.14%
PBT -45,997 -3,503 6,100 2,801 -15,817 -3,746 -17,364 17.61%
Tax 747 -2,275 205 3,362 21 -933 10,325 -35.43%
NP -45,250 -5,778 6,305 6,163 -15,796 -4,679 -7,039 36.33%
-
NP to SH -45,538 -5,465 6,103 6,163 -15,796 -4,679 -17,216 17.59%
-
Tax Rate - - -3.36% -120.03% - - - -
Total Cost 285,382 221,201 160,478 143,308 127,917 117,225 121,472 15.29%
-
Net Worth 66,102 98,314 99,200 80,800 63,999 53,958 57,432 2.36%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - 2,007 1,761 - - - - -
Div Payout % - 0.00% 28.87% - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 66,102 98,314 99,200 80,800 63,999 53,958 57,432 2.36%
NOSH 83,673 84,029 80,000 80,000 67,368 40,267 40,162 13.00%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin -18.84% -2.68% 3.78% 4.12% -14.09% -4.16% -6.15% -
ROE -68.89% -5.56% 6.15% 7.63% -24.68% -8.67% -29.98% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 286.99 256.37 208.48 186.84 166.43 279.49 284.93 0.12%
EPS -54.42 -6.50 7.63 7.70 -23.45 -11.62 -42.87 4.05%
DPS 0.00 2.39 2.20 0.00 0.00 0.00 0.00 -
NAPS 0.79 1.17 1.24 1.01 0.95 1.34 1.43 -9.41%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 11.99 10.76 8.33 7.46 5.60 5.62 5.71 13.15%
EPS -2.27 -0.27 0.30 0.31 -0.79 -0.23 -0.86 17.54%
DPS 0.00 0.10 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.0491 0.0495 0.0403 0.032 0.0269 0.0287 2.35%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 -
Price 0.45 0.79 1.03 0.84 0.79 0.81 1.05 -
P/RPS 0.16 0.31 0.49 0.45 0.47 0.29 0.37 -13.03%
P/EPS -0.83 -12.15 13.50 10.90 -3.37 -6.97 -2.45 -16.49%
EY -120.94 -8.23 7.41 9.17 -29.68 -14.35 -40.82 19.83%
DY 0.00 3.02 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.83 0.83 0.83 0.60 0.73 -4.03%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 25/03/08 29/05/07 23/03/06 30/03/05 26/04/04 27/03/03 27/03/02 -
Price 0.41 0.54 1.37 0.85 0.71 0.70 0.90 -
P/RPS 0.14 0.21 0.66 0.45 0.43 0.25 0.32 -12.86%
P/EPS -0.75 -8.30 17.96 11.03 -3.03 -6.02 -2.10 -15.76%
EY -132.74 -12.04 5.57 9.06 -33.02 -16.60 -47.63 18.61%
DY 0.00 4.42 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 1.10 0.84 0.75 0.52 0.63 -3.14%

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