[MAA] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 108.02%
YoY- -80.83%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 482,727 1,901,261 1,334,732 886,046 426,097 1,507,707 1,004,166 -38.60%
PBT 3,824 72,878 7,668 2,005 -14,368 49,925 1,340 101.06%
Tax -2,682 9,805 -852 -825 -354 -29,131 -2,122 16.88%
NP 1,142 82,683 6,816 1,180 -14,722 20,794 -782 -
-
NP to SH 1,142 82,683 6,816 1,180 -14,722 20,794 -782 -
-
Tax Rate 70.14% -13.45% 11.11% 41.15% - 58.35% 158.36% -
Total Cost 481,585 1,818,578 1,327,916 884,866 440,819 1,486,913 1,004,948 -38.73%
-
Net Worth 360,871 353,025 276,900 278,358 261,221 282,383 260,165 24.35%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 7,608 - - - 7,550 - -
Div Payout % - 9.20% - - - 36.31% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 360,871 353,025 276,900 278,358 261,221 282,383 260,165 24.35%
NOSH 152,266 152,166 152,142 151,282 150,994 151,007 150,384 0.83%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.24% 4.35% 0.51% 0.13% -3.46% 1.38% -0.08% -
ROE 0.32% 23.42% 2.46% 0.42% -5.64% 7.36% -0.30% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 317.03 1,249.46 877.29 585.69 282.19 998.43 667.73 -39.11%
EPS 0.75 54.33 4.48 0.78 -9.75 13.80 -0.52 -
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.37 2.32 1.82 1.84 1.73 1.87 1.73 23.32%
Adjusted Per Share Value based on latest NOSH - 152,172
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 183.04 720.91 506.09 335.96 161.56 571.68 380.75 -38.60%
EPS 0.43 31.35 2.58 0.45 -5.58 7.88 -0.30 -
DPS 0.00 2.88 0.00 0.00 0.00 2.86 0.00 -
NAPS 1.3683 1.3386 1.0499 1.0555 0.9905 1.0707 0.9865 24.34%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.80 5.55 5.05 4.58 3.74 4.16 4.44 -
P/RPS 1.83 0.44 0.58 0.78 1.33 0.42 0.66 97.24%
P/EPS 773.33 10.21 112.72 587.18 -38.36 30.21 -853.85 -
EY 0.13 9.79 0.89 0.17 -2.61 3.31 -0.12 -
DY 0.00 0.90 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 2.45 2.39 2.77 2.49 2.16 2.22 2.57 -3.13%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 21/11/03 27/08/03 30/05/03 28/02/03 29/11/02 -
Price 5.45 6.45 5.40 4.98 4.32 3.98 4.24 -
P/RPS 1.72 0.52 0.62 0.85 1.53 0.40 0.63 95.22%
P/EPS 726.67 11.87 120.54 638.46 -44.31 28.90 -815.38 -
EY 0.14 8.42 0.83 0.16 -2.26 3.46 -0.12 -
DY 0.00 0.78 0.00 0.00 0.00 1.26 0.00 -
P/NAPS 2.30 2.78 2.97 2.71 2.50 2.13 2.45 -4.12%

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