[MAA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 14.59%
YoY- -253.45%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,208,100 653,045 2,247,556 1,471,749 979,458 482,727 1,901,261 -26.10%
PBT -27,458 -20,654 63,397 -9,552 -15,368 3,824 72,878 -
Tax 4,526 2,383 -20,994 -907 3,123 -2,682 9,805 -40.30%
NP -22,932 -18,271 42,403 -10,459 -12,245 1,142 82,683 -
-
NP to SH -22,861 -18,126 42,403 -10,459 -12,245 1,142 82,683 -
-
Tax Rate - - 33.12% - - 70.14% -13.45% -
Total Cost 1,231,032 671,316 2,205,153 1,482,208 991,703 481,585 1,818,578 -22.92%
-
Net Worth 330,241 336,399 359,102 351,678 325,519 360,871 353,025 -4.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 22,824 - - - 7,608 -
Div Payout % - - 53.83% - - - 9.20% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 330,241 336,399 359,102 351,678 325,519 360,871 353,025 -4.35%
NOSH 152,185 152,216 152,162 152,241 152,111 152,266 152,166 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.90% -2.80% 1.89% -0.71% -1.25% 0.24% 4.35% -
ROE -6.92% -5.39% 11.81% -2.97% -3.76% 0.32% 23.42% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 793.84 429.02 1,477.08 966.72 643.91 317.03 1,249.46 -26.11%
EPS -15.02 -11.91 27.86 -6.87 -8.05 0.75 54.33 -
DPS 0.00 0.00 15.00 0.00 0.00 0.00 5.00 -
NAPS 2.17 2.21 2.36 2.31 2.14 2.37 2.32 -4.36%
Adjusted Per Share Value based on latest NOSH - 152,649
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 458.37 247.78 852.76 558.40 371.62 183.15 721.37 -26.11%
EPS -8.67 -6.88 16.09 -3.97 -4.65 0.43 31.37 -
DPS 0.00 0.00 8.66 0.00 0.00 0.00 2.89 -
NAPS 1.253 1.2763 1.3625 1.3343 1.2351 1.3692 1.3394 -4.35%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.80 4.90 4.96 5.15 5.30 5.80 5.55 -
P/RPS 0.60 1.14 0.34 0.53 0.82 1.83 0.44 22.99%
P/EPS -31.95 -41.15 17.80 -74.96 -65.84 773.33 10.21 -
EY -3.13 -2.43 5.62 -1.33 -1.52 0.13 9.79 -
DY 0.00 0.00 3.02 0.00 0.00 0.00 0.90 -
P/NAPS 2.21 2.22 2.10 2.23 2.48 2.45 2.39 -5.09%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 25/02/05 30/11/04 17/08/04 28/05/04 26/02/04 -
Price 4.60 4.70 5.05 5.40 4.82 5.45 6.45 -
P/RPS 0.58 1.10 0.34 0.56 0.75 1.72 0.52 7.55%
P/EPS -30.62 -39.47 18.12 -78.60 -59.88 726.67 11.87 -
EY -3.27 -2.53 5.52 -1.27 -1.67 0.14 8.42 -
DY 0.00 0.00 2.97 0.00 0.00 0.00 0.78 -
P/NAPS 2.12 2.13 2.14 2.34 2.25 2.30 2.78 -16.54%

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