[MAA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -17.9%
YoY- -90.42%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 125,262 79,991 39,164 119,024 75,280 33,108 4,036 885.53%
PBT -12,689 -10,826 -11,196 28,626 32,587 31,377 -1,290 358.44%
Tax -3,712 -2,972 -1,425 -2,282 -864 -1,017 -29 2432.35%
NP -16,401 -13,798 -12,621 26,344 31,723 30,360 -1,319 435.90%
-
NP to SH -16,421 -13,788 -12,630 25,136 30,615 29,875 -1,319 436.33%
-
Tax Rate - - - 7.97% 2.65% 3.24% - -
Total Cost 141,663 93,789 51,785 92,680 43,557 2,748 5,355 786.06%
-
Net Worth 527,889 530,624 538,830 560,711 560,711 560,711 548,386 -2.50%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 8,205 8,205 8,205 246 246 164 16,787 -37.92%
Div Payout % 0.00% 0.00% 0.00% 0.98% 0.80% 0.55% 0.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 527,889 530,624 538,830 560,711 560,711 560,711 548,386 -2.50%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -13.09% -17.25% -32.23% 22.13% 42.14% 91.70% -32.68% -
ROE -3.11% -2.60% -2.34% 4.48% 5.46% 5.33% -0.24% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.80 29.25 14.32 43.52 27.52 12.10 1.44 901.73%
EPS -6.00 -5.04 -4.62 9.19 11.19 10.92 -0.48 437.78%
DPS 3.00 3.00 3.00 0.09 0.09 0.06 6.00 -36.97%
NAPS 1.93 1.94 1.97 2.05 2.05 2.05 1.96 -1.02%
Adjusted Per Share Value based on latest NOSH - 273,518
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 47.53 30.35 14.86 45.16 28.56 12.56 1.53 886.15%
EPS -6.23 -5.23 -4.79 9.54 11.62 11.34 -0.50 436.63%
DPS 3.11 3.11 3.11 0.09 0.09 0.06 6.37 -37.96%
NAPS 2.0029 2.0133 2.0444 2.1274 2.1274 2.1274 2.0807 -2.50%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.575 0.65 0.695 0.77 0.805 0.855 0.86 -
P/RPS 1.26 2.22 4.85 1.77 2.92 7.06 59.62 -92.33%
P/EPS -9.58 -12.89 -15.05 8.38 7.19 7.83 -182.42 -85.95%
EY -10.44 -7.76 -6.64 11.93 13.90 12.77 -0.55 610.30%
DY 5.22 4.62 4.32 0.12 0.11 0.07 6.98 -17.59%
P/NAPS 0.30 0.34 0.35 0.38 0.39 0.42 0.44 -22.51%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 29/08/18 28/05/18 28/02/18 23/11/17 23/08/17 25/05/17 -
Price 0.49 0.595 0.645 0.79 0.79 0.835 0.865 -
P/RPS 1.07 2.03 4.50 1.82 2.87 6.90 59.96 -93.15%
P/EPS -8.16 -11.80 -13.97 8.60 7.06 7.64 -183.49 -87.42%
EY -12.25 -8.47 -7.16 11.63 14.17 13.08 -0.55 690.12%
DY 6.12 5.04 4.65 0.11 0.11 0.07 6.94 -8.03%
P/NAPS 0.25 0.31 0.33 0.39 0.39 0.41 0.44 -31.37%

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