[MAA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 209.64%
YoY- 30.6%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 131,518 513,044 374,063 254,719 112,058 1,726,594 1,607,227 -81.12%
PBT -7,756 39,168 30,659 39,119 112,585 143,311 88,015 -
Tax -226 -4,043 -1,741 -1,005 -100,432 -30,068 -23,892 -95.51%
NP -7,982 35,125 28,918 38,114 12,153 113,243 64,123 -
-
NP to SH -7,234 42,477 37,582 36,600 11,820 114,095 63,688 -
-
Tax Rate - 10.32% 5.68% 2.57% 89.21% 20.98% 27.15% -
Total Cost 139,500 477,919 345,145 216,605 99,905 1,613,351 1,543,104 -79.82%
-
Net Worth 419,450 426,138 450,375 453,316 423,448 383,550 350,106 12.79%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 419,450 426,138 450,375 453,316 423,448 383,550 350,106 12.79%
NOSH 303,949 304,384 304,307 304,239 304,639 304,405 304,440 -0.10%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -6.07% 6.85% 7.73% 14.96% 10.85% 6.56% 3.99% -
ROE -1.72% 9.97% 8.34% 8.07% 2.79% 29.75% 18.19% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 43.27 168.55 122.92 83.72 36.78 567.20 527.93 -81.10%
EPS -2.38 13.96 12.35 12.03 3.88 37.48 20.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.40 1.48 1.49 1.39 1.26 1.15 12.91%
Adjusted Per Share Value based on latest NOSH - 304,422
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 49.90 194.66 141.93 96.64 42.52 655.10 609.81 -81.12%
EPS -2.74 16.12 14.26 13.89 4.48 43.29 24.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5915 1.6168 1.7088 1.72 1.6066 1.4552 1.3284 12.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.525 0.44 0.41 0.46 0.41 0.41 0.50 -
P/RPS 1.21 0.26 0.33 0.55 1.11 0.07 0.09 464.51%
P/EPS -22.06 3.15 3.32 3.82 10.57 1.09 2.39 -
EY -4.53 31.72 30.12 26.15 9.46 91.42 41.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.28 0.31 0.29 0.33 0.43 -7.90%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 27/02/13 30/11/12 28/08/12 25/05/12 23/02/12 21/11/11 -
Price 0.56 0.505 0.50 0.42 0.41 0.41 0.41 -
P/RPS 1.29 0.30 0.41 0.50 1.11 0.07 0.08 537.18%
P/EPS -23.53 3.62 4.05 3.49 10.57 1.09 1.96 -
EY -4.25 27.63 24.70 28.64 9.46 91.42 51.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.34 0.28 0.29 0.33 0.36 9.04%

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