[MAA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -59.25%
YoY- -162.95%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 701,332 586,213 609,873 580,946 526,072 513,044 498,750 25.54%
PBT 21,400 8,907 -1,400 -48,732 -31,024 39,168 40,878 -35.07%
Tax -4,028 -5,089 -2,209 -2,592 -904 -4,043 -2,321 44.46%
NP 17,372 3,818 -3,609 -51,324 -31,928 35,125 38,557 -41.25%
-
NP to SH 10,608 4,708 -80 -46,082 -28,936 42,477 50,109 -64.51%
-
Tax Rate 18.82% 57.13% - - - 10.32% 5.68% -
Total Cost 683,960 582,395 613,482 632,270 558,000 477,919 460,193 30.26%
-
Net Worth 306,052 430,558 420,000 404,815 419,450 426,138 450,375 -22.72%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 90 120 182 - - - -
Div Payout % - 1.93% 0.00% 0.00% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 306,052 430,558 420,000 404,815 419,450 426,138 450,375 -22.72%
NOSH 306,052 303,209 300,000 304,372 303,949 304,384 304,307 0.38%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.48% 0.65% -0.59% -8.83% -6.07% 6.85% 7.73% -
ROE 3.47% 1.09% -0.02% -11.38% -6.90% 9.97% 11.13% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 229.15 193.34 203.29 190.87 173.08 168.55 163.90 25.05%
EPS 3.48 1.55 -0.03 -15.14 -9.52 13.96 16.47 -64.55%
DPS 0.00 0.03 0.04 0.06 0.00 0.00 0.00 -
NAPS 1.00 1.42 1.40 1.33 1.38 1.40 1.48 -23.01%
Adjusted Per Share Value based on latest NOSH - 304,566
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 266.10 222.42 231.40 220.42 199.60 194.66 189.23 25.54%
EPS 4.02 1.79 -0.03 -17.48 -10.98 16.12 19.01 -64.53%
DPS 0.00 0.03 0.05 0.07 0.00 0.00 0.00 -
NAPS 1.1612 1.6336 1.5935 1.5359 1.5915 1.6168 1.7088 -22.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.62 0.62 0.665 0.55 0.525 0.44 0.41 -
P/RPS 0.27 0.32 0.33 0.29 0.30 0.26 0.25 5.26%
P/EPS 17.89 39.93 -2,493.75 -3.63 -5.51 3.15 2.49 272.78%
EY 5.59 2.50 -0.04 -27.53 -18.13 31.72 40.16 -73.17%
DY 0.00 0.05 0.06 0.11 0.00 0.00 0.00 -
P/NAPS 0.62 0.44 0.48 0.41 0.38 0.31 0.28 69.96%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 25/11/13 27/08/13 23/05/13 27/02/13 30/11/12 -
Price 0.62 0.655 0.635 0.565 0.56 0.505 0.50 -
P/RPS 0.27 0.34 0.31 0.30 0.32 0.30 0.31 -8.80%
P/EPS 17.89 42.18 -2,381.25 -3.73 -5.88 3.62 3.04 226.30%
EY 5.59 2.37 -0.04 -26.80 -17.00 27.63 32.93 -69.37%
DY 0.00 0.05 0.06 0.11 0.00 0.00 0.00 -
P/NAPS 0.62 0.46 0.45 0.42 0.41 0.36 0.34 49.31%

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