[MAA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 95.03%
YoY- -55.83%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 71,294 364,160 295,477 232,657 171,181 114,135 58,255 14.40%
PBT 4,591 -138,348 -61,365 21,840 17,529 9,538 14,847 -54.23%
Tax -3,470 -10,997 -12,839 -10,711 -14,339 -10,699 -7,105 -37.95%
NP 1,121 -149,345 -74,204 11,129 3,190 -1,161 7,742 -72.39%
-
NP to SH 3,006 -133,925 -65,791 17,574 9,011 3,173 9,021 -51.90%
-
Tax Rate 75.58% - - 49.04% 81.80% 112.17% 47.85% -
Total Cost 70,173 513,505 369,681 221,528 167,991 115,296 50,513 24.47%
-
Net Worth 379,774 379,774 456,256 543,287 535,375 538,013 552,325 -22.07%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 379,774 379,774 456,256 543,287 535,375 538,013 552,325 -22.07%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.57% -41.01% -25.11% 4.78% 1.86% -1.02% 13.29% -
ROE 0.79% -35.26% -14.42% 3.23% 1.68% 0.59% 1.63% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.03 138.08 112.04 88.22 64.91 43.28 21.73 15.64%
EPS 1.14 -50.78 -24.95 6.66 3.42 1.20 3.36 -51.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.44 1.73 2.06 2.03 2.04 2.06 -21.21%
Adjusted Per Share Value based on latest NOSH - 273,518
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.05 138.17 112.11 88.27 64.95 43.30 22.10 14.40%
EPS 1.14 -50.81 -24.96 6.67 3.42 1.20 3.42 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4409 1.4409 1.7311 2.0613 2.0313 2.0413 2.0956 -22.07%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.40 0.475 0.585 0.58 0.70 0.755 0.84 -
P/RPS 1.48 0.34 0.52 0.66 1.08 1.74 3.87 -47.28%
P/EPS 35.09 -0.94 -2.35 8.70 20.49 62.75 24.97 25.43%
EY 2.85 -106.91 -42.64 11.49 4.88 1.59 4.01 -20.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.34 0.28 0.34 0.37 0.41 -22.43%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 30/08/22 23/05/22 25/02/22 23/11/21 24/08/21 31/05/21 -
Price 0.385 0.475 0.615 0.60 0.68 0.76 0.88 -
P/RPS 1.42 0.34 0.55 0.68 1.05 1.76 4.05 -50.24%
P/EPS 33.78 -0.94 -2.47 9.00 19.90 63.17 26.16 18.56%
EY 2.96 -106.91 -40.56 11.11 5.02 1.58 3.82 -15.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.36 0.29 0.33 0.37 0.43 -26.65%

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