[MAA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -117.03%
YoY- -161.2%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 586,213 457,405 290,473 131,518 513,044 374,063 254,719 74.04%
PBT 8,907 -1,050 -24,366 -7,756 39,168 30,659 39,119 -62.61%
Tax -5,089 -1,657 -1,296 -226 -4,043 -1,741 -1,005 194.00%
NP 3,818 -2,707 -25,662 -7,982 35,125 28,918 38,114 -78.34%
-
NP to SH 4,708 -60 -23,041 -7,234 42,477 37,582 36,600 -74.42%
-
Tax Rate 57.13% - - - 10.32% 5.68% 2.57% -
Total Cost 582,395 460,112 316,135 139,500 477,919 345,145 216,605 93.01%
-
Net Worth 430,558 420,000 404,815 419,450 426,138 450,375 453,316 -3.36%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 90 89 91 - - - - -
Div Payout % 1.93% 0.00% 0.00% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 430,558 420,000 404,815 419,450 426,138 450,375 453,316 -3.36%
NOSH 303,209 300,000 304,372 303,949 304,384 304,307 304,239 -0.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.65% -0.59% -8.83% -6.07% 6.85% 7.73% 14.96% -
ROE 1.09% -0.01% -5.69% -1.72% 9.97% 8.34% 8.07% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 193.34 152.47 95.43 43.27 168.55 122.92 83.72 74.44%
EPS 1.55 -0.02 -7.57 -2.38 13.96 12.35 12.03 -74.39%
DPS 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.33 1.38 1.40 1.48 1.49 -3.14%
Adjusted Per Share Value based on latest NOSH - 303,949
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 222.42 173.55 110.21 49.90 194.66 141.93 96.64 74.05%
EPS 1.79 -0.02 -8.74 -2.74 16.12 14.26 13.89 -74.39%
DPS 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.6336 1.5935 1.5359 1.5915 1.6168 1.7088 1.72 -3.36%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.62 0.665 0.55 0.525 0.44 0.41 0.46 -
P/RPS 0.32 0.44 0.58 1.21 0.26 0.33 0.55 -30.23%
P/EPS 39.93 -3,325.00 -7.27 -22.06 3.15 3.32 3.82 376.02%
EY 2.50 -0.03 -13.76 -4.53 31.72 30.12 26.15 -79.00%
DY 0.05 0.05 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.41 0.38 0.31 0.28 0.31 26.21%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 27/08/13 23/05/13 27/02/13 30/11/12 28/08/12 -
Price 0.655 0.635 0.565 0.56 0.505 0.50 0.42 -
P/RPS 0.34 0.42 0.59 1.29 0.30 0.41 0.50 -22.61%
P/EPS 42.18 -3,175.00 -7.46 -23.53 3.62 4.05 3.49 424.26%
EY 2.37 -0.03 -13.40 -4.25 27.63 24.70 28.64 -80.92%
DY 0.05 0.05 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.42 0.41 0.36 0.34 0.28 39.10%

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