[MAA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 154.14%
YoY- 218.33%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,032,002 434,614 2,887,240 1,810,069 1,208,100 653,045 2,247,556 -40.56%
PBT 1,658 7,133 42,968 11,283 -27,458 -20,654 63,397 -91.24%
Tax -2,304 -381 1,202 1,469 4,526 2,383 -20,994 -77.17%
NP -646 6,752 44,170 12,752 -22,932 -18,271 42,403 -
-
NP to SH -383 6,533 43,940 12,376 -22,861 -18,126 42,403 -
-
Tax Rate 138.96% 5.34% -2.80% -13.02% - - 33.12% -
Total Cost 1,032,648 427,862 2,843,070 1,797,317 1,231,032 671,316 2,205,153 -39.78%
-
Net Worth 425,000 304,054 391,075 304,420 330,241 336,399 359,102 11.92%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 15,216 - - - 22,824 -
Div Payout % - - 34.63% - - - 53.83% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 425,000 304,054 391,075 304,420 330,241 336,399 359,102 11.92%
NOSH 166,666 152,027 152,169 152,210 152,185 152,216 152,162 6.27%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.06% 1.55% 1.53% 0.70% -1.90% -2.80% 1.89% -
ROE -0.09% 2.15% 11.24% 4.07% -6.92% -5.39% 11.81% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 619.20 285.88 1,897.38 1,189.19 793.84 429.02 1,477.08 -44.07%
EPS -0.13 2.15 14.44 4.07 -15.02 -11.91 27.86 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 15.00 -
NAPS 2.55 2.00 2.57 2.00 2.17 2.21 2.36 5.31%
Adjusted Per Share Value based on latest NOSH - 152,481
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 391.31 164.79 1,094.76 686.33 458.08 247.62 852.21 -40.56%
EPS -0.15 2.48 16.66 4.69 -8.67 -6.87 16.08 -
DPS 0.00 0.00 5.77 0.00 0.00 0.00 8.65 -
NAPS 1.6115 1.1529 1.4829 1.1543 1.2522 1.2755 1.3616 11.92%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.10 3.10 3.12 4.54 4.80 4.90 4.96 -
P/RPS 0.50 1.08 0.16 0.38 0.60 1.14 0.34 29.40%
P/EPS -1,349.00 72.14 10.80 55.84 -31.95 -41.15 17.80 -
EY -0.07 1.39 9.26 1.79 -3.13 -2.43 5.62 -
DY 0.00 0.00 3.21 0.00 0.00 0.00 3.02 -
P/NAPS 1.22 1.55 1.21 2.27 2.21 2.22 2.10 -30.44%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 13/09/06 31/05/06 28/02/06 18/11/05 30/08/05 31/05/05 25/02/05 -
Price 1.38 2.90 3.18 3.82 4.60 4.70 5.05 -
P/RPS 0.22 1.01 0.17 0.32 0.58 1.10 0.34 -25.24%
P/EPS -600.52 67.48 11.01 46.98 -30.62 -39.47 18.12 -
EY -0.17 1.48 9.08 2.13 -3.27 -2.53 5.52 -
DY 0.00 0.00 3.14 0.00 0.00 0.00 2.97 -
P/NAPS 0.54 1.45 1.24 1.91 2.12 2.13 2.14 -60.16%

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