[MAA] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -63.4%
YoY- -80.06%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,252,911 2,154,618 2,169,832 2,160,280 2,079,703 1,963,922 1,949,546 10.09%
PBT 36,748 39,442 4,486 33,440 60,093 55,502 83,036 -41.84%
Tax -6,764 -12,624 -4,218 -12,904 -7,717 -7,354 -9,246 -18.76%
NP 29,984 26,818 268 20,536 52,376 48,148 73,790 -45.04%
-
NP to SH 27,435 26,244 48 19,124 52,256 49,114 75,172 -48.83%
-
Tax Rate 18.41% 32.01% 94.03% 38.59% 12.84% 13.25% 11.13% -
Total Cost 2,222,927 2,127,800 2,169,564 2,139,744 2,027,327 1,915,774 1,875,756 11.95%
-
Net Worth 285,907 310,303 223,200 283,205 261,787 252,468 252,602 8.58%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 285,907 310,303 223,200 283,205 261,787 252,468 252,602 8.58%
NOSH 304,157 304,219 240,000 304,522 304,403 304,178 304,340 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.33% 1.24% 0.01% 0.95% 2.52% 2.45% 3.78% -
ROE 9.60% 8.46% 0.02% 6.75% 19.96% 19.45% 29.76% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 740.71 708.24 904.10 709.40 683.21 645.65 640.58 10.13%
EPS 9.02 8.61 0.02 6.28 17.17 16.15 24.70 -48.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.02 0.93 0.93 0.86 0.83 0.83 8.62%
Adjusted Per Share Value based on latest NOSH - 304,522
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 854.24 816.97 822.74 819.12 788.57 744.67 739.21 10.09%
EPS 10.40 9.95 0.02 7.25 19.81 18.62 28.50 -48.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0841 1.1766 0.8463 1.0738 0.9926 0.9573 0.9578 8.58%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.73 0.65 0.66 0.71 0.69 0.77 0.75 -
P/RPS 0.10 0.09 0.07 0.10 0.10 0.12 0.12 -11.41%
P/EPS 8.09 7.53 3,300.00 11.31 4.02 4.77 3.04 91.69%
EY 12.36 13.27 0.03 8.85 24.88 20.97 32.93 -47.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.64 0.71 0.76 0.80 0.93 0.90 -9.07%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 24/08/10 31/05/10 25/02/10 26/11/09 28/08/09 -
Price 0.80 0.62 0.68 0.64 0.69 0.73 0.77 -
P/RPS 0.11 0.09 0.08 0.09 0.10 0.11 0.12 -5.62%
P/EPS 8.87 7.19 3,400.00 10.19 4.02 4.52 3.12 100.30%
EY 11.28 13.91 0.03 9.81 24.88 22.12 32.08 -50.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.61 0.73 0.69 0.80 0.88 0.93 -5.80%

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