[MAA] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -152.09%
YoY- -1078.35%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 426,097 503,541 391,922 306,267 237,313 485,782 243,712 45.17%
PBT -14,368 48,585 -5,273 -6,989 13,601 23,636 -4,362 121.54%
Tax -354 -27,009 -1,665 6,989 -753 -12,008 4,362 -
NP -14,722 21,576 -6,938 0 12,848 11,628 0 -
-
NP to SH -14,722 21,576 -6,938 -6,693 12,848 11,628 -3,906 142.38%
-
Tax Rate - 55.59% - - 5.54% 50.80% - -
Total Cost 440,819 481,965 398,860 306,267 224,465 474,154 243,712 48.50%
-
Net Worth 261,221 284,526 263,217 265,927 296,951 280,624 284,750 -5.59%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 7,607 - - - 7,463 - -
Div Payout % - 35.26% - - - 64.18% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 261,221 284,526 263,217 265,927 296,951 280,624 284,750 -5.59%
NOSH 150,994 152,153 152,149 149,397 149,221 149,268 149,083 0.85%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -3.46% 4.28% -1.77% 0.00% 5.41% 2.39% 0.00% -
ROE -5.64% 7.58% -2.64% -2.52% 4.33% 4.14% -1.37% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 282.19 330.94 257.59 205.00 159.03 325.44 163.47 43.95%
EPS -9.75 14.18 -4.56 -4.48 8.61 7.79 -2.62 140.33%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.73 1.87 1.73 1.78 1.99 1.88 1.91 -6.39%
Adjusted Per Share Value based on latest NOSH - 149,397
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 161.67 191.05 148.70 116.20 90.04 184.31 92.47 45.17%
EPS -5.59 8.19 -2.63 -2.54 4.87 4.41 -1.48 142.72%
DPS 0.00 2.89 0.00 0.00 0.00 2.83 0.00 -
NAPS 0.9911 1.0795 0.9987 1.009 1.1267 1.0647 1.0804 -5.59%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 3.74 4.16 4.44 5.30 6.00 4.80 3.90 -
P/RPS 1.33 1.26 1.72 2.59 3.77 1.47 2.39 -32.36%
P/EPS -38.36 29.34 -97.37 -118.30 69.69 61.62 -148.85 -59.53%
EY -2.61 3.41 -1.03 -0.85 1.44 1.62 -0.67 147.78%
DY 0.00 1.20 0.00 0.00 0.00 1.04 0.00 -
P/NAPS 2.16 2.22 2.57 2.98 3.02 2.55 2.04 3.88%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 29/08/02 24/05/02 11/03/02 28/11/01 -
Price 4.32 3.98 4.24 5.15 6.15 6.10 4.34 -
P/RPS 1.53 1.20 1.65 2.51 3.87 1.87 2.65 -30.68%
P/EPS -44.31 28.07 -92.98 -114.96 71.43 78.31 -165.65 -58.51%
EY -2.26 3.56 -1.08 -0.87 1.40 1.28 -0.60 142.28%
DY 0.00 1.26 0.00 0.00 0.00 0.82 0.00 -
P/NAPS 2.50 2.13 2.45 2.89 3.09 3.24 2.27 6.65%

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