[MAA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -40.83%
YoY- 239.53%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,726,594 1,607,227 1,091,446 488,585 2,252,911 1,615,964 1,084,916 36.19%
PBT 143,311 88,015 43,957 24,781 36,748 29,582 2,243 1486.15%
Tax -30,068 -23,892 -15,190 -8,267 -6,764 -9,468 -2,109 485.12%
NP 113,243 64,123 28,767 16,514 29,984 20,114 134 8729.57%
-
NP to SH 114,095 63,688 28,024 16,233 27,435 19,683 24 27740.21%
-
Tax Rate 20.98% 27.15% 34.56% 33.36% 18.41% 32.01% 94.03% -
Total Cost 1,613,351 1,543,104 1,062,679 472,071 2,222,927 1,595,850 1,084,782 30.19%
-
Net Worth 383,550 350,106 313,406 301,513 285,907 310,303 223,200 43.32%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 383,550 350,106 313,406 301,513 285,907 310,303 223,200 43.32%
NOSH 304,405 304,440 304,277 304,559 304,157 304,219 240,000 17.12%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.56% 3.99% 2.64% 3.38% 1.33% 1.24% 0.01% -
ROE 29.75% 18.19% 8.94% 5.38% 9.60% 6.34% 0.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 567.20 527.93 358.70 160.42 740.71 531.18 452.05 16.28%
EPS 37.48 20.92 9.21 5.33 9.02 6.46 0.01 23669.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.15 1.03 0.99 0.94 1.02 0.93 22.37%
Adjusted Per Share Value based on latest NOSH - 304,559
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 655.10 609.81 414.11 185.38 854.79 613.12 411.63 36.19%
EPS 43.29 24.16 10.63 6.16 10.41 7.47 0.01 26059.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4552 1.3284 1.1891 1.144 1.0848 1.1773 0.8469 43.31%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.41 0.50 0.75 0.82 0.73 0.65 0.66 -
P/RPS 0.07 0.09 0.21 0.51 0.10 0.12 0.15 -39.75%
P/EPS 1.09 2.39 8.14 15.38 8.09 10.05 6,600.00 -99.69%
EY 91.42 41.84 12.28 6.50 12.36 9.95 0.02 27023.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.73 0.83 0.78 0.64 0.71 -39.91%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 21/11/11 23/08/11 23/05/11 25/02/11 29/11/10 24/08/10 -
Price 0.41 0.41 0.61 1.26 0.80 0.62 0.68 -
P/RPS 0.07 0.08 0.17 0.79 0.11 0.12 0.15 -39.75%
P/EPS 1.09 1.96 6.62 23.64 8.87 9.58 6,800.00 -99.70%
EY 91.42 51.02 15.10 4.23 11.28 10.44 0.01 42901.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.59 1.27 0.85 0.61 0.73 -41.01%

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