[MAA] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 72.64%
YoY- 116666.66%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 112,058 1,726,594 1,607,227 1,091,446 488,585 2,252,911 1,615,964 -83.09%
PBT 112,585 143,311 88,015 43,957 24,781 36,748 29,582 143.56%
Tax -100,432 -30,068 -23,892 -15,190 -8,267 -6,764 -9,468 382.07%
NP 12,153 113,243 64,123 28,767 16,514 29,984 20,114 -28.50%
-
NP to SH 11,820 114,095 63,688 28,024 16,233 27,435 19,683 -28.79%
-
Tax Rate 89.21% 20.98% 27.15% 34.56% 33.36% 18.41% 32.01% -
Total Cost 99,905 1,613,351 1,543,104 1,062,679 472,071 2,222,927 1,595,850 -84.20%
-
Net Worth 423,448 383,550 350,106 313,406 301,513 285,907 310,303 23.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 423,448 383,550 350,106 313,406 301,513 285,907 310,303 23.00%
NOSH 304,639 304,405 304,440 304,277 304,559 304,157 304,219 0.09%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.85% 6.56% 3.99% 2.64% 3.38% 1.33% 1.24% -
ROE 2.79% 29.75% 18.19% 8.94% 5.38% 9.60% 6.34% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 36.78 567.20 527.93 358.70 160.42 740.71 531.18 -83.11%
EPS 3.88 37.48 20.92 9.21 5.33 9.02 6.46 -28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.26 1.15 1.03 0.99 0.94 1.02 22.89%
Adjusted Per Share Value based on latest NOSH - 304,677
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.52 655.10 609.81 414.11 185.38 854.79 613.12 -83.09%
EPS 4.48 43.29 24.16 10.63 6.16 10.41 7.47 -28.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6066 1.4552 1.3284 1.1891 1.144 1.0848 1.1773 23.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.41 0.41 0.50 0.75 0.82 0.73 0.65 -
P/RPS 1.11 0.07 0.09 0.21 0.51 0.10 0.12 340.05%
P/EPS 10.57 1.09 2.39 8.14 15.38 8.09 10.05 3.41%
EY 9.46 91.42 41.84 12.28 6.50 12.36 9.95 -3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.43 0.73 0.83 0.78 0.64 -40.97%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 23/02/12 21/11/11 23/08/11 23/05/11 25/02/11 29/11/10 -
Price 0.41 0.41 0.41 0.61 1.26 0.80 0.62 -
P/RPS 1.11 0.07 0.08 0.17 0.79 0.11 0.12 340.05%
P/EPS 10.57 1.09 1.96 6.62 23.64 8.87 9.58 6.76%
EY 9.46 91.42 51.02 15.10 4.23 11.28 10.44 -6.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.36 0.59 1.27 0.85 0.61 -39.05%

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