[MAA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -93.89%
YoY- -72.05%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,048,004 519,242 2,303,343 1,608,016 1,106,034 537,147 2,283,885 -40.53%
PBT -34,203 -44,073 -84,537 1,059 10,492 1,403 3,110 -
Tax 4,361 9,926 11,270 -594 -3,324 -1,063 -4,772 -
NP -29,842 -34,147 -73,267 465 7,168 340 -1,662 586.90%
-
NP to SH -29,193 -33,913 -73,767 452 7,400 213 -2,176 465.50%
-
Tax Rate - - - 56.09% 31.68% 75.77% 153.44% -
Total Cost 1,077,846 553,389 2,376,610 1,607,551 1,098,866 536,807 2,285,547 -39.44%
-
Net Worth 255,705 252,673 289,092 358,586 374,567 368,185 368,112 -21.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 6,084 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 255,705 252,673 289,092 358,586 374,567 368,185 368,112 -21.58%
NOSH 304,410 304,425 304,307 301,333 304,526 304,285 304,225 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -2.85% -6.58% -3.18% 0.03% 0.65% 0.06% -0.07% -
ROE -11.42% -13.42% -25.52% 0.13% 1.98% 0.06% -0.59% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 344.27 170.56 756.91 533.63 363.20 176.53 750.72 -40.56%
EPS -9.59 -11.14 -24.24 0.15 2.43 0.07 -0.71 468.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.84 0.83 0.95 1.19 1.23 1.21 1.21 -21.61%
Adjusted Per Share Value based on latest NOSH - 304,736
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 397.63 197.01 873.92 610.11 419.65 203.80 866.54 -40.53%
EPS -11.08 -12.87 -27.99 0.17 2.81 0.08 -0.83 463.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
NAPS 0.9702 0.9587 1.0969 1.3605 1.4212 1.397 1.3967 -21.58%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.94 1.23 1.68 2.05 2.12 2.10 1.76 -
P/RPS 0.27 0.72 0.22 0.38 0.58 1.19 0.23 11.29%
P/EPS -9.80 -11.04 -6.93 1,366.67 87.24 3,000.00 -246.06 -88.36%
EY -10.20 -9.06 -14.43 0.07 1.15 0.03 -0.41 753.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.14 -
P/NAPS 1.12 1.48 1.77 1.72 1.72 1.74 1.45 -15.82%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.65 1.25 1.28 1.96 1.80 2.23 2.02 -
P/RPS 0.19 0.73 0.17 0.37 0.50 1.26 0.27 -20.90%
P/EPS -6.78 -11.22 -5.28 1,306.67 74.07 3,185.71 -282.42 -91.69%
EY -14.75 -8.91 -18.94 0.08 1.35 0.03 -0.35 1113.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
P/NAPS 0.77 1.51 1.35 1.65 1.46 1.84 1.67 -40.34%

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