[MAA] QoQ Cumulative Quarter Result on 31-Mar-2021

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021
Profit Trend
QoQ- -77.33%
YoY- 129.58%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 232,657 171,181 114,135 58,255 213,621 164,268 104,493 70.26%
PBT 21,840 17,529 9,538 14,847 44,901 26,776 596 996.02%
Tax -10,711 -14,339 -10,699 -7,105 -5,840 -11,090 -7,788 23.59%
NP 11,129 3,190 -1,161 7,742 39,061 15,686 -7,192 -
-
NP to SH 17,574 9,011 3,173 9,021 39,789 15,434 -7,326 -
-
Tax Rate 49.04% 81.80% 112.17% 47.85% 13.01% 41.42% 1,306.71% -
Total Cost 221,528 167,991 115,296 50,513 174,560 148,582 111,685 57.66%
-
Net Worth 543,287 535,375 538,013 552,325 550,605 504,267 488,848 7.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 543,287 535,375 538,013 552,325 550,605 504,267 488,848 7.27%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.78% 1.86% -1.02% 13.29% 18.29% 9.55% -6.88% -
ROE 3.23% 1.68% 0.59% 1.63% 7.23% 3.06% -1.50% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 88.22 64.91 43.28 21.73 78.37 60.26 38.26 74.26%
EPS 6.66 3.42 1.20 3.36 14.82 5.70 -2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.03 2.04 2.06 2.02 1.85 1.79 9.79%
Adjusted Per Share Value based on latest NOSH - 273,518
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 88.27 64.95 43.30 22.10 81.05 62.33 39.65 70.24%
EPS 6.67 3.42 1.20 3.42 15.10 5.86 -2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0613 2.0313 2.0413 2.0956 2.0891 1.9133 1.8548 7.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.58 0.70 0.755 0.84 0.775 0.68 0.72 -
P/RPS 0.66 1.08 1.74 3.87 0.99 1.13 1.88 -50.14%
P/EPS 8.70 20.49 62.75 24.97 5.31 12.01 -26.84 -
EY 11.49 4.88 1.59 4.01 18.84 8.33 -3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.37 0.41 0.38 0.37 0.40 -21.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 24/08/21 31/05/21 26/02/21 04/11/20 25/08/20 -
Price 0.60 0.68 0.76 0.88 0.70 0.615 0.73 -
P/RPS 0.68 1.05 1.76 4.05 0.89 1.02 1.91 -49.67%
P/EPS 9.00 19.90 63.17 26.16 4.80 10.86 -27.21 -
EY 11.11 5.02 1.58 3.82 20.85 9.21 -3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.37 0.43 0.35 0.33 0.41 -20.56%

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