[MAA] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -112.64%
YoY- 87.96%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 217,328 194,400 187,014 184,312 176,972 168,856 167,016 19.17%
PBT -114,256 -29,525 -2,728 2,496 31,128 -24,373 -16,918 256.87%
Tax -7,776 -1,737 -3,844 -5,746 -4,740 -2,965 -4,949 35.11%
NP -122,032 -31,262 -6,572 -3,250 26,388 -27,338 -21,868 214.28%
-
NP to SH -121,988 -31,217 -6,612 -3,320 26,264 -27,457 -21,894 213.95%
-
Tax Rate - - - 230.21% 15.23% - - -
Total Cost 339,360 225,662 193,586 187,562 150,584 196,194 188,884 47.73%
-
Net Worth 464,715 489,496 516,856 533,360 536,095 530,624 527,889 -8.13%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 16,407 21,877 - - 8,205 10,940 -
Div Payout % - 0.00% 0.00% - - 0.00% 0.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 464,715 489,496 516,856 533,360 536,095 530,624 527,889 -8.13%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -56.15% -16.08% -3.51% -1.76% 14.91% -16.19% -13.09% -
ROE -26.25% -6.38% -1.28% -0.62% 4.90% -5.17% -4.15% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 79.50 71.09 68.39 67.39 64.70 61.73 61.06 19.21%
EPS -44.64 -11.42 -2.41 -1.22 9.60 -10.04 -8.00 214.26%
DPS 0.00 6.00 8.00 0.00 0.00 3.00 4.00 -
NAPS 1.70 1.79 1.89 1.95 1.96 1.94 1.93 -8.10%
Adjusted Per Share Value based on latest NOSH - 273,518
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 82.46 73.76 70.96 69.93 67.15 64.07 63.37 19.17%
EPS -46.28 -11.84 -2.51 -1.26 9.96 -10.42 -8.31 213.86%
DPS 0.00 6.23 8.30 0.00 0.00 3.11 4.15 -
NAPS 1.7632 1.8572 1.961 2.0237 2.034 2.0133 2.0029 -8.13%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.57 0.78 0.80 0.965 1.02 0.495 0.575 -
P/RPS 0.72 1.10 1.17 1.43 1.58 0.80 0.94 -16.27%
P/EPS -1.28 -6.83 -33.09 -79.50 10.62 -4.93 -7.18 -68.29%
EY -78.29 -14.64 -3.02 -1.26 9.41 -20.28 -13.92 215.92%
DY 0.00 7.69 10.00 0.00 0.00 6.06 6.96 -
P/NAPS 0.34 0.44 0.42 0.49 0.52 0.26 0.30 8.69%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 27/11/19 29/08/19 29/05/19 27/02/19 22/11/18 -
Price 0.72 0.785 0.76 0.84 0.795 0.60 0.49 -
P/RPS 0.91 1.10 1.11 1.25 1.23 0.97 0.80 8.95%
P/EPS -1.61 -6.88 -31.43 -69.20 8.28 -5.98 -6.12 -58.91%
EY -61.98 -14.54 -3.18 -1.45 12.08 -16.73 -16.34 143.02%
DY 0.00 7.64 10.53 0.00 0.00 5.00 8.16 -
P/NAPS 0.42 0.44 0.40 0.43 0.41 0.31 0.25 41.27%

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