[MAA] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 477.63%
YoY- 971.61%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 979,458 482,727 1,901,261 1,334,732 886,046 426,097 1,507,707 -25.01%
PBT -15,368 3,824 72,878 7,668 2,005 -14,368 49,925 -
Tax 3,123 -2,682 9,805 -852 -825 -354 -29,131 -
NP -12,245 1,142 82,683 6,816 1,180 -14,722 20,794 -
-
NP to SH -12,245 1,142 82,683 6,816 1,180 -14,722 20,794 -
-
Tax Rate - 70.14% -13.45% 11.11% 41.15% - 58.35% -
Total Cost 991,703 481,585 1,818,578 1,327,916 884,866 440,819 1,486,913 -23.68%
-
Net Worth 325,519 360,871 353,025 276,900 278,358 261,221 282,383 9.95%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 7,608 - - - 7,550 -
Div Payout % - - 9.20% - - - 36.31% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 325,519 360,871 353,025 276,900 278,358 261,221 282,383 9.95%
NOSH 152,111 152,266 152,166 152,142 151,282 150,994 151,007 0.48%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -1.25% 0.24% 4.35% 0.51% 0.13% -3.46% 1.38% -
ROE -3.76% 0.32% 23.42% 2.46% 0.42% -5.64% 7.36% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 643.91 317.03 1,249.46 877.29 585.69 282.19 998.43 -25.37%
EPS -8.05 0.75 54.33 4.48 0.78 -9.75 13.80 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.14 2.37 2.32 1.82 1.84 1.73 1.87 9.41%
Adjusted Per Share Value based on latest NOSH - 152,324
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 371.62 183.15 721.37 506.42 336.18 161.67 572.05 -25.01%
EPS -4.65 0.43 31.37 2.59 0.45 -5.59 7.89 -
DPS 0.00 0.00 2.89 0.00 0.00 0.00 2.86 -
NAPS 1.2351 1.3692 1.3394 1.0506 1.0561 0.9911 1.0714 9.95%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 5.30 5.80 5.55 5.05 4.58 3.74 4.16 -
P/RPS 0.82 1.83 0.44 0.58 0.78 1.33 0.42 56.27%
P/EPS -65.84 773.33 10.21 112.72 587.18 -38.36 30.21 -
EY -1.52 0.13 9.79 0.89 0.17 -2.61 3.31 -
DY 0.00 0.00 0.90 0.00 0.00 0.00 1.20 -
P/NAPS 2.48 2.45 2.39 2.77 2.49 2.16 2.22 7.67%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 28/05/04 26/02/04 21/11/03 27/08/03 30/05/03 28/02/03 -
Price 4.82 5.45 6.45 5.40 4.98 4.32 3.98 -
P/RPS 0.75 1.72 0.52 0.62 0.85 1.53 0.40 52.11%
P/EPS -59.88 726.67 11.87 120.54 638.46 -44.31 28.90 -
EY -1.67 0.14 8.42 0.83 0.16 -2.26 3.46 -
DY 0.00 0.00 0.78 0.00 0.00 0.00 1.26 -
P/NAPS 2.25 2.30 2.78 2.97 2.71 2.50 2.13 3.72%

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