[M&A] YoY TTM Result on 31-Oct-2008 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
17-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -1.53%
YoY- 71.0%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 158,669 161,411 185,110 221,410 239,918 197,506 165,367 -0.68%
PBT 36,915 -5,133 -22,145 -14,491 -49,091 2,976 5,851 35.91%
Tax 674 312 -194 477 -339 -1,973 168 26.04%
NP 37,589 -4,821 -22,339 -14,014 -49,430 1,003 6,019 35.68%
-
NP to SH 37,589 -4,673 -22,470 -14,298 -49,306 1,171 5,751 36.71%
-
Tax Rate -1.83% - - - - 66.30% -2.87% -
Total Cost 121,080 166,232 207,449 235,424 289,348 196,503 159,348 -4.47%
-
Net Worth 47,045 20,889 31,060 54,044 67,804 102,686 83,822 -9.17%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - 2,807 961 -
Div Payout % - - - - - 239.74% 16.72% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 47,045 20,889 31,060 54,044 67,804 102,686 83,822 -9.17%
NOSH 90,472 65,280 83,946 84,444 83,709 84,169 79,831 2.10%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 23.69% -2.99% -12.07% -6.33% -20.60% 0.51% 3.64% -
ROE 79.90% -22.37% -72.34% -26.46% -72.72% 1.14% 6.86% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 175.38 247.26 220.51 262.20 286.61 234.65 207.15 -2.73%
EPS 41.55 -7.16 -26.77 -16.93 -58.90 1.39 7.20 33.91%
DPS 0.00 0.00 0.00 0.00 0.00 3.34 1.20 -
NAPS 0.52 0.32 0.37 0.64 0.81 1.22 1.05 -11.04%
Adjusted Per Share Value based on latest NOSH - 84,444
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 7.92 8.06 9.24 11.05 11.98 9.86 8.26 -0.69%
EPS 1.88 -0.23 -1.12 -0.71 -2.46 0.06 0.29 36.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.05 -
NAPS 0.0235 0.0104 0.0155 0.027 0.0339 0.0513 0.0418 -9.14%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.43 0.28 0.25 0.34 0.44 0.76 0.74 -
P/RPS 0.25 0.11 0.11 0.13 0.15 0.32 0.36 -5.89%
P/EPS 1.03 -3.91 -0.93 -2.01 -0.75 54.63 10.27 -31.82%
EY 96.62 -25.57 -107.07 -49.80 -133.87 1.83 9.74 46.55%
DY 0.00 0.00 0.00 0.00 0.00 4.39 1.63 -
P/NAPS 0.83 0.88 0.68 0.53 0.54 0.62 0.70 2.87%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 09/12/11 29/12/10 30/12/09 17/12/08 28/12/07 28/12/06 24/11/05 -
Price 0.69 0.25 0.24 0.31 0.43 0.79 0.75 -
P/RPS 0.39 0.10 0.11 0.12 0.15 0.34 0.36 1.34%
P/EPS 1.66 -3.49 -0.90 -1.83 -0.73 56.78 10.41 -26.35%
EY 60.21 -28.63 -111.53 -54.62 -136.98 1.76 9.61 35.75%
DY 0.00 0.00 0.00 0.00 0.00 4.22 1.61 -
P/NAPS 1.33 0.78 0.65 0.48 0.53 0.65 0.71 11.02%

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