[MAA] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -99.75%
YoY- -99.94%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,954,340 2,252,911 2,154,618 2,169,832 2,160,280 2,079,703 1,963,922 -0.32%
PBT 99,124 36,748 39,442 4,486 33,440 60,093 55,502 47.25%
Tax -33,068 -6,764 -12,624 -4,218 -12,904 -7,717 -7,354 172.68%
NP 66,056 29,984 26,818 268 20,536 52,376 48,148 23.49%
-
NP to SH 64,932 27,435 26,244 48 19,124 52,256 49,114 20.47%
-
Tax Rate 33.36% 18.41% 32.01% 94.03% 38.59% 12.84% 13.25% -
Total Cost 1,888,284 2,222,927 2,127,800 2,169,564 2,139,744 2,027,327 1,915,774 -0.95%
-
Net Worth 301,513 285,907 310,303 223,200 283,205 261,787 252,468 12.57%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 301,513 285,907 310,303 223,200 283,205 261,787 252,468 12.57%
NOSH 304,559 304,157 304,219 240,000 304,522 304,403 304,178 0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.38% 1.33% 1.24% 0.01% 0.95% 2.52% 2.45% -
ROE 21.54% 9.60% 8.46% 0.02% 6.75% 19.96% 19.45% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 641.69 740.71 708.24 904.10 709.40 683.21 645.65 -0.40%
EPS 21.32 9.02 8.61 0.02 6.28 17.17 16.15 20.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.94 1.02 0.93 0.93 0.86 0.83 12.48%
Adjusted Per Share Value based on latest NOSH - 302,993
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 741.03 854.24 816.97 822.74 819.12 788.57 744.67 -0.32%
EPS 24.62 10.40 9.95 0.02 7.25 19.81 18.62 20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1433 1.0841 1.1766 0.8463 1.0738 0.9926 0.9573 12.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.82 0.73 0.65 0.66 0.71 0.69 0.77 -
P/RPS 0.13 0.10 0.09 0.07 0.10 0.10 0.12 5.48%
P/EPS 3.85 8.09 7.53 3,300.00 11.31 4.02 4.77 -13.32%
EY 26.00 12.36 13.27 0.03 8.85 24.88 20.97 15.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.78 0.64 0.71 0.76 0.80 0.93 -7.30%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 25/02/11 29/11/10 24/08/10 31/05/10 25/02/10 26/11/09 -
Price 1.26 0.80 0.62 0.68 0.64 0.69 0.73 -
P/RPS 0.20 0.11 0.09 0.08 0.09 0.10 0.11 49.02%
P/EPS 5.91 8.87 7.19 3,400.00 10.19 4.02 4.52 19.59%
EY 16.92 11.28 13.91 0.03 9.81 24.88 22.12 -16.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.85 0.61 0.73 0.69 0.80 0.88 27.73%

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