[M&A] YoY TTM Result on 31-Jul-2010 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 59.5%
YoY- 57.46%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 219,666 198,570 156,128 172,421 190,580 229,867 246,150 -1.87%
PBT 11,448 50,644 -2,951 -8,188 -18,014 -14,111 -47,068 -
Tax 407 74 721 294 -300 413 -631 -
NP 11,855 50,718 -2,230 -7,894 -18,314 -13,698 -47,699 -
-
NP to SH 11,855 50,718 -2,230 -7,836 -18,422 -14,083 -47,443 -
-
Tax Rate -3.56% -0.15% - - - - - -
Total Cost 207,811 147,852 158,358 180,315 208,894 243,565 293,849 -5.60%
-
Net Worth 160,500 149,125 25,500 26,887 34,456 52,956 70,590 14.65%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 160,500 149,125 25,500 26,887 34,456 52,956 70,590 14.65%
NOSH 267,500 271,136 84,999 84,024 84,041 84,058 84,036 21.26%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 5.40% 25.54% -1.43% -4.58% -9.61% -5.96% -19.38% -
ROE 7.39% 34.01% -8.75% -29.14% -53.46% -26.59% -67.21% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 82.12 73.24 183.68 205.20 226.77 273.46 292.91 -19.08%
EPS 4.43 18.71 -2.62 -9.33 -21.92 -16.75 -56.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.55 0.30 0.32 0.41 0.63 0.84 -5.44%
Adjusted Per Share Value based on latest NOSH - 84,024
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 10.97 9.91 7.79 8.61 9.51 11.48 12.29 -1.87%
EPS 0.59 2.53 -0.11 -0.39 -0.92 -0.70 -2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0745 0.0127 0.0134 0.0172 0.0264 0.0352 14.67%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.60 0.45 0.32 0.29 0.25 0.42 0.47 -
P/RPS 0.73 0.61 0.17 0.14 0.11 0.15 0.16 28.75%
P/EPS 13.54 2.41 -12.20 -3.11 -1.14 -2.51 -0.83 -
EY 7.39 41.57 -8.20 -32.16 -87.68 -39.89 -120.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.82 1.07 0.91 0.61 0.67 0.56 10.13%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 30/09/13 26/09/12 30/09/11 29/09/10 29/09/09 29/09/08 28/09/07 -
Price 0.62 0.76 0.25 0.29 0.28 0.42 0.43 -
P/RPS 0.76 1.04 0.14 0.14 0.12 0.15 0.15 31.02%
P/EPS 13.99 4.06 -9.53 -3.11 -1.28 -2.51 -0.76 -
EY 7.15 24.61 -10.49 -32.16 -78.29 -39.89 -131.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.38 0.83 0.91 0.68 0.67 0.51 12.41%

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