M

M & A Equity Holdings Bhd
KLSE:M&A

Watchlist Manager
M & A Equity Holdings Bhd
KLSE:M&A
Watchlist
Price: 0.28 MYR Market Closed
Market Cap: 561.1m MYR
Have any thoughts about
M & A Equity Holdings Bhd?
Write Note

Income Statement

Earnings Waterfall
M & A Equity Holdings Bhd

Revenue
52.1m MYR
Cost of Revenue
-119k MYR
Gross Profit
51.9m MYR
Operating Expenses
-23.8m MYR
Operating Income
28.1m MYR
Other Expenses
-9.5m MYR
Net Income
18.6m MYR

Income Statement
M & A Equity Holdings Bhd

Rotate your device to view
Income Statement
Currency: MYR
Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
277
N/A
275
-1%
261
-5%
265
+2%
316
+19%
351
+11%
396
+13%
416
+5%
453
+9%
493
+9%
496
+1%
468
-6%
407
-13%
357
-12%
310
-13%
298
-4%
256
-14%
234
-9%
225
-4%
222
-1%
242
+9%
221
-8%
198
-10%
157
-21%
133
-15%
136
+2%
165
+21%
263
+59%
195
-26%
169
-13%
127
-25%
28
-78%
76
+171%
63
-18%
48
-24%
43
-9%
31
-29%
40
+30%
45
+12%
58
+29%
52
-10%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(168)
0
0
0
(72)
0
0
0
(5)
(5)
(5)
(5)
(0)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
27
N/A
0
N/A
0
N/A
0
N/A
4
N/A
0
N/A
0
N/A
0
N/A
14
N/A
27
+97%
40
+49%
53
+32%
52
-1%
Operating Income
Operating Expenses
(247)
(244)
(232)
(236)
(280)
(307)
(341)
(358)
(400)
(440)
(445)
(422)
(369)
(322)
(287)
(290)
(256)
(247)
(243)
(239)
(289)
(269)
(245)
(203)
(149)
(146)
(168)
(256)
(13)
(157)
(119)
(25)
(5)
(66)
(53)
(48)
(20)
(21)
(18)
(23)
(24)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(18)
0
0
0
(6)
0
0
0
0
0
0
(2)
(1)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
Other Operating Expenses
(247)
(244)
(232)
(236)
(280)
(307)
(341)
(358)
(400)
(440)
(445)
(422)
(369)
(322)
(287)
(290)
(256)
(247)
(243)
(239)
(289)
(269)
(245)
(203)
(149)
(146)
(168)
(256)
5
(157)
(119)
(25)
1
(66)
(53)
(48)
(20)
(21)
(18)
(19)
(23)
Operating Income
31
N/A
31
+3%
30
-6%
30
+0%
36
+22%
45
+23%
55
+23%
58
+7%
54
-8%
53
-1%
51
-4%
47
-9%
38
-19%
35
-8%
23
-34%
8
-66%
0
-99%
(14)
N/A
(18)
-36%
(17)
+8%
(47)
-179%
(48)
-1%
(47)
+3%
(47)
0%
(16)
+65%
(10)
+40%
(3)
+72%
7
N/A
13
+103%
12
-10%
8
-33%
3
-59%
(1)
N/A
(3)
-380%
(5)
-53%
(5)
-2%
6
N/A
14
+131%
22
+50%
29
+37%
28
-5%
Pre-Tax Income
Interest Income Expense
(4)
(4)
(4)
(4)
(5)
(6)
(6)
(7)
(6)
(6)
(5)
(4)
(3)
(4)
(4)
(6)
(7)
(7)
(6)
(6)
(5)
(5)
(5)
(5)
(4)
(5)
(5)
(5)
(4)
(3)
(2)
(2)
(1)
(2)
(2)
(2)
(1)
(1)
(2)
(2)
(2)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
27
N/A
28
+3%
26
-8%
25
-1%
31
+24%
39
+24%
48
+25%
51
+6%
47
-8%
48
+0%
46
-3%
42
-8%
35
-18%
31
-11%
19
-40%
2
-88%
(7)
N/A
(20)
-176%
(25)
-22%
(23)
+10%
(52)
-131%
(52)
-1%
(51)
+2%
(51)
N/A
(20)
+60%
(15)
+28%
(8)
+48%
2
N/A
9
+437%
9
-4%
6
-36%
2
-73%
(2)
N/A
(5)
-123%
(7)
-35%
(7)
N/A
5
N/A
13
+168%
20
+55%
28
+39%
26
-5%
Net Income
Tax Provision
(5)
(6)
(5)
(5)
(7)
(9)
(11)
(11)
(9)
(10)
(10)
(8)
(9)
(9)
(7)
(6)
(2)
1
2
2
8
8
0
8
1
0
(1)
(1)
(2)
(2)
(2)
(3)
(1)
(1)
(1)
0
(2)
(4)
(6)
(7)
(8)
Income from Continuing Operations
22
22
21
20
25
30
38
40
38
38
37
34
26
22
11
(3)
(9)
(20)
(23)
(21)
(44)
(44)
(43)
(43)
(20)
(15)
(9)
1
7
7
4
(1)
(3)
(6)
(7)
(6)
3
9
14
20
18
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(1)
(2)
(3)
(3)
(3)
(2)
(1)
(1)
(0)
0
0
(0)
(0)
(0)
0
0
Net Income (Common)
22
N/A
22
+3%
21
-5%
20
-4%
25
+22%
30
+23%
38
+24%
40
+7%
38
-5%
39
+2%
39
+0%
38
-2%
35
-9%
30
-15%
15
-48%
(3)
N/A
(14)
-327%
(24)
-71%
(26)
-6%
(21)
+18%
(44)
-110%
(44)
-1%
(43)
+3%
(43)
N/A
(20)
+54%
(15)
+25%
(10)
+33%
(1)
+86%
4
N/A
(21)
N/A
(23)
-9%
(27)
-20%
(28)
-3%
(6)
+80%
(7)
-20%
(6)
+14%
3
N/A
9
+246%
14
+58%
20
+44%
19
-9%
EPS (Diluted)
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.05
+25%
0.06
+20%
0.06
N/A
0.06
N/A
0.06
N/A
0.05
-17%
0.05
N/A
0.04
-20%
0.03
-25%
0.02
-33%
0
N/A
-0.01
N/A
-0.03
-200%
-0.04
-33%
-0.04
N/A
-0.08
-100%
-0.08
N/A
-0.08
N/A
-0.08
N/A
-0.04
+50%
-0.03
+25%
-0.02
+33%
-0.01
+50%
0.01
N/A
-0.03
N/A
-0.04
-33%
-0.04
N/A
-0.04
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0.01
N/A

See Also

Discover More