[M&A] YoY TTM Result on 31-Oct-2010 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- 40.36%
YoY- 79.2%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 223,689 213,662 158,669 161,411 185,110 221,410 239,918 -1.15%
PBT 11,383 16,306 36,915 -5,133 -22,145 -14,491 -49,091 -
Tax 209 72 674 312 -194 477 -339 -
NP 11,592 16,378 37,589 -4,821 -22,339 -14,014 -49,430 -
-
NP to SH 11,592 16,378 37,589 -4,673 -22,470 -14,298 -49,306 -
-
Tax Rate -1.84% -0.44% -1.83% - - - - -
Total Cost 212,097 197,284 121,080 166,232 207,449 235,424 289,348 -5.04%
-
Net Worth 169,041 157,824 47,045 20,889 31,060 54,044 67,804 16.42%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 169,041 157,824 47,045 20,889 31,060 54,044 67,804 16.42%
NOSH 272,647 272,111 90,472 65,280 83,946 84,444 83,709 21.72%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 5.18% 7.67% 23.69% -2.99% -12.07% -6.33% -20.60% -
ROE 6.86% 10.38% 79.90% -22.37% -72.34% -26.46% -72.72% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 82.04 78.52 175.38 247.26 220.51 262.20 286.61 -18.80%
EPS 4.25 6.02 41.55 -7.16 -26.77 -16.93 -58.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.58 0.52 0.32 0.37 0.64 0.81 -4.35%
Adjusted Per Share Value based on latest NOSH - 65,280
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 11.17 10.67 7.92 8.06 9.24 11.05 11.98 -1.15%
EPS 0.58 0.82 1.88 -0.23 -1.12 -0.71 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0844 0.0788 0.0235 0.0104 0.0155 0.027 0.0339 16.40%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.605 0.77 0.43 0.28 0.25 0.34 0.44 -
P/RPS 0.74 0.98 0.25 0.11 0.11 0.13 0.15 30.44%
P/EPS 14.23 12.79 1.03 -3.91 -0.93 -2.01 -0.75 -
EY 7.03 7.82 96.62 -25.57 -107.07 -49.80 -133.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.33 0.83 0.88 0.68 0.53 0.54 10.43%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 18/12/13 18/12/12 09/12/11 29/12/10 30/12/09 17/12/08 28/12/07 -
Price 0.555 0.70 0.69 0.25 0.24 0.31 0.43 -
P/RPS 0.68 0.89 0.39 0.10 0.11 0.12 0.15 28.61%
P/EPS 13.05 11.63 1.66 -3.49 -0.90 -1.83 -0.73 -
EY 7.66 8.60 60.21 -28.63 -111.53 -54.62 -136.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.21 1.33 0.78 0.65 0.48 0.53 9.21%

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