[M&A] YoY TTM Result on 31-Jul-2021 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- 439.68%
YoY- 121.27%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 27,827 76,493 51,801 314,156 115,172 243,737 255,763 -36.30%
PBT -2,400 -2,094 901 9,687 -20,110 -52,901 -6,565 -18.50%
Tax -1,714 -25,574 -26,175 -2,545 658 7,778 -6,305 -23.26%
NP -4,114 -27,668 -25,274 7,142 -19,452 -45,123 -12,870 -20.69%
-
NP to SH -4,245 -28,382 -26,288 4,229 -19,881 -45,123 -12,870 -20.19%
-
Tax Rate - - 2,905.11% 26.27% - - - -
Total Cost 31,941 104,161 77,075 307,014 134,624 288,860 268,633 -35.14%
-
Net Worth 234,805 187,728 108,085 216,171 215,236 247,695 297,234 -4.68%
Dividend
30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div - - - 7,050 - 7,740 - -
Div Payout % - - - 166.71% - 0.00% - -
Equity
30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 234,805 187,728 108,085 216,171 215,236 247,695 297,234 -4.68%
NOSH 861,163 574,109 568,873 574,109 619,239 619,239 619,239 6.93%
Ratio Analysis
30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin -14.78% -36.17% -48.79% 2.27% -16.89% -18.51% -5.03% -
ROE -1.81% -15.12% -24.32% 1.96% -9.24% -18.22% -4.33% -
Per Share
30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 2.37 13.45 9.11 55.22 20.33 39.36 41.30 -44.07%
EPS -0.36 -4.99 -4.62 0.74 -3.51 -7.29 -2.08 -29.99%
DPS 0.00 0.00 0.00 1.25 0.00 1.25 0.00 -
NAPS 0.20 0.33 0.19 0.38 0.38 0.40 0.48 -16.30%
Adjusted Per Share Value based on latest NOSH - 574,109
30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 1.39 3.82 2.59 15.68 5.75 12.17 12.77 -36.29%
EPS -0.21 -1.42 -1.31 0.21 -0.99 -2.25 -0.64 -20.27%
DPS 0.00 0.00 0.00 0.35 0.00 0.39 0.00 -
NAPS 0.1172 0.0937 0.054 0.1079 0.1075 0.1237 0.1484 -4.68%
Price Multiplier on Financial Quarter End Date
30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 30/06/23 29/07/22 30/06/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 0.26 0.245 0.26 0.39 0.13 0.195 0.30 -
P/RPS 10.97 1.82 2.86 0.71 0.64 0.50 0.73 73.50%
P/EPS -71.91 -4.91 -5.63 52.46 -3.70 -2.68 -14.43 38.62%
EY -1.39 -20.36 -17.77 1.91 -27.00 -37.37 -6.93 -27.86%
DY 0.00 0.00 0.00 3.21 0.00 6.41 0.00 -
P/NAPS 1.30 0.74 1.37 1.03 0.34 0.49 0.63 15.87%
Price Multiplier on Announcement Date
30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 28/08/23 27/09/22 - 28/09/21 24/09/20 25/09/19 26/09/18 -
Price 0.325 0.275 0.00 0.44 0.20 0.185 0.27 -
P/RPS 13.71 2.05 0.00 0.80 0.98 0.47 0.65 85.88%
P/EPS -89.88 -5.51 0.00 59.19 -5.70 -2.54 -12.99 48.18%
EY -1.11 -18.14 0.00 1.69 -17.55 -39.39 -7.70 -32.55%
DY 0.00 0.00 0.00 2.84 0.00 6.76 0.00 -
P/NAPS 1.62 0.83 0.00 1.16 0.53 0.46 0.56 24.11%

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