[MAA] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -65.51%
YoY- -55.4%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,087,160 949,252 2,161,966 2,234,912 2,864,944 2,430,280 1,447,771 -17.42%
PBT 13,224 54,404 31,231 10,126 23,910 44,952 25,223 -35.05%
Tax -914 -3,012 -15,417 -4,545 -7,726 -10,312 -17,770 -86.24%
NP 12,310 51,392 15,814 5,581 16,184 34,640 7,453 39.85%
-
NP to SH 12,310 51,392 15,814 5,581 16,184 34,640 7,453 39.85%
-
Tax Rate 6.91% 5.54% 49.36% 44.88% 32.31% 22.94% 70.45% -
Total Cost 1,074,850 897,860 2,146,152 2,229,330 2,848,760 2,395,640 1,440,318 -17.77%
-
Net Worth 265,919 296,951 280,739 285,544 294,118 281,986 283,108 -4.10%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 7,466 - - - 5,595 -
Div Payout % - - 47.21% - - - 75.07% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 265,919 296,951 280,739 285,544 294,118 281,986 283,108 -4.10%
NOSH 149,393 149,221 149,329 149,499 149,298 143,140 111,900 21.31%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.13% 5.41% 0.73% 0.25% 0.56% 1.43% 0.51% -
ROE 4.63% 17.31% 5.63% 1.95% 5.50% 12.28% 2.63% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 727.72 636.13 1,447.78 1,494.92 1,918.93 1,697.83 1,293.80 -31.93%
EPS 8.24 34.44 10.59 3.73 10.84 24.20 5.00 39.64%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.78 1.99 1.88 1.91 1.97 1.97 2.53 -20.94%
Adjusted Per Share Value based on latest NOSH - 149,083
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 412.49 360.16 820.28 847.96 1,087.00 922.09 549.31 -17.42%
EPS 4.67 19.50 6.00 2.12 6.14 13.14 2.83 39.77%
DPS 0.00 0.00 2.83 0.00 0.00 0.00 2.12 -
NAPS 1.0089 1.1267 1.0652 1.0834 1.1159 1.0699 1.0742 -4.10%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 5.30 6.00 4.80 3.90 3.86 3.52 4.60 -
P/RPS 0.73 0.94 0.33 0.26 0.20 0.21 0.36 60.41%
P/EPS 64.32 17.42 45.33 104.46 35.61 14.55 69.07 -4.65%
EY 1.55 5.74 2.21 0.96 2.81 6.88 1.45 4.55%
DY 0.00 0.00 1.04 0.00 0.00 0.00 1.09 -
P/NAPS 2.98 3.02 2.55 2.04 1.96 1.79 1.82 39.04%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 24/05/02 11/03/02 28/11/01 06/09/01 01/06/01 28/02/01 -
Price 5.15 6.15 6.10 4.34 5.15 3.90 4.58 -
P/RPS 0.71 0.97 0.42 0.29 0.27 0.23 0.35 60.45%
P/EPS 62.50 17.86 57.60 116.25 47.51 16.12 68.76 -6.18%
EY 1.60 5.60 1.74 0.86 2.10 6.21 1.45 6.80%
DY 0.00 0.00 0.82 0.00 0.00 0.00 1.09 -
P/NAPS 2.89 3.09 3.24 2.27 2.61 1.98 1.81 36.72%

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