[M&A] YoY TTM Result on 31-Jan-2021 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
24-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 33.95%
YoY- 77.85%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 47,549 30,851 177,708 216,140 200,318 224,616 392,265 -34.41%
PBT -6,310 -3,970 5,355 -6,317 -51,938 -24,109 25,862 -
Tax -521 437 -26,086 -1,114 7,778 -218 -10,630 -45.27%
NP -6,831 -3,533 -20,731 -7,431 -44,160 -24,327 15,232 -
-
NP to SH -6,838 -3,301 -22,536 -9,780 -44,160 -24,327 15,232 -
-
Tax Rate - - 487.13% - - - 41.10% -
Total Cost 54,380 34,384 198,439 223,571 244,478 248,943 377,033 -32.09%
-
Net Worth 182,039 0 187,728 219,961 241,503 278,657 322,004 -10.77%
Dividend
31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - 7,050 - 7,740 9,288 -
Div Payout % - - - 0.00% - 0.00% 60.98% -
Equity
31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 182,039 0 187,728 219,961 241,503 278,657 322,004 -10.77%
NOSH 574,109 568,873 574,109 619,239 619,239 619,239 619,239 -1.50%
Ratio Analysis
31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin -14.37% -11.45% -11.67% -3.44% -22.04% -10.83% 3.88% -
ROE -3.76% 0.00% -12.00% -4.45% -18.29% -8.73% 4.73% -
Per Share
31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 8.36 5.42 31.24 38.32 32.35 36.27 63.35 -33.29%
EPS -1.20 -0.58 -3.96 -1.73 -7.13 -3.93 2.46 -
DPS 0.00 0.00 0.00 1.25 0.00 1.25 1.50 -
NAPS 0.32 0.00 0.33 0.39 0.39 0.45 0.52 -9.24%
Adjusted Per Share Value based on latest NOSH - 619,239
31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 2.37 1.54 8.87 10.79 10.00 11.21 19.58 -34.43%
EPS -0.34 -0.16 -1.13 -0.49 -2.20 -1.21 0.76 -
DPS 0.00 0.00 0.00 0.35 0.00 0.39 0.46 -
NAPS 0.0909 0.00 0.0937 0.1098 0.1206 0.1391 0.1608 -10.77%
Price Multiplier on Financial Quarter End Date
31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/23 30/12/22 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.38 0.375 0.29 0.325 0.16 0.22 0.38 -
P/RPS 4.55 6.91 0.93 0.85 0.49 0.61 0.60 49.92%
P/EPS -31.61 -64.63 -7.32 -18.74 -2.24 -5.60 15.45 -
EY -3.16 -1.55 -13.66 -5.34 -44.57 -17.86 6.47 -
DY 0.00 0.00 0.00 3.85 0.00 5.68 3.95 -
P/NAPS 1.19 0.00 0.88 0.83 0.41 0.49 0.73 10.26%
Price Multiplier on Announcement Date
31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 28/03/23 - 24/03/22 24/03/21 31/03/20 28/03/19 20/03/18 -
Price 0.39 0.00 0.285 0.395 0.15 0.22 0.315 -
P/RPS 4.67 0.00 0.91 1.03 0.46 0.61 0.50 56.30%
P/EPS -32.45 0.00 -7.19 -22.78 -2.10 -5.60 12.81 -
EY -3.08 0.00 -13.90 -4.39 -47.54 -17.86 7.81 -
DY 0.00 0.00 0.00 3.16 0.00 5.68 4.76 -
P/NAPS 1.22 0.00 0.86 1.01 0.38 0.49 0.61 14.86%

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