[MAA] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -118.51%
YoY- -163.79%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 175,333 128,808 166,932 158,955 131,518 138,981 119,344 29.26%
PBT 5,350 9,957 23,316 -16,610 -7,756 8,509 -8,460 -
Tax -1,007 -3,432 -361 -1,070 -226 -2,302 -736 23.26%
NP 4,343 6,525 22,955 -17,680 -7,982 6,207 -9,196 -
-
NP to SH 2,652 4,768 22,981 -15,807 -7,234 4,895 982 94.04%
-
Tax Rate 18.82% 34.47% 1.55% - - 27.05% - -
Total Cost 170,990 122,283 143,977 176,635 139,500 132,774 128,540 20.97%
-
Net Worth 306,052 305,030 426,137 405,073 419,450 304,818 440,412 -21.56%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 306,052 305,030 426,137 405,073 419,450 304,818 440,412 -21.56%
NOSH 306,052 305,030 304,384 304,566 303,949 304,818 297,575 1.89%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.48% 5.07% 13.75% -11.12% -6.07% 4.47% -7.71% -
ROE 0.87% 1.56% 5.39% -3.90% -1.72% 1.61% 0.22% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 57.29 42.23 54.84 52.19 43.27 45.59 40.11 26.85%
EPS 0.87 1.56 7.55 -5.19 -2.38 1.60 0.33 90.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.40 1.33 1.38 1.00 1.48 -23.01%
Adjusted Per Share Value based on latest NOSH - 304,566
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 66.52 48.87 63.34 60.31 49.90 52.73 45.28 29.26%
EPS 1.01 1.81 8.72 -6.00 -2.74 1.86 0.37 95.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1612 1.1573 1.6168 1.5369 1.5915 1.1565 1.671 -21.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.62 0.62 0.665 0.55 0.525 0.44 0.41 -
P/RPS 1.08 1.47 1.21 1.05 1.21 0.97 1.02 3.88%
P/EPS 71.55 39.66 8.81 -10.60 -22.06 27.40 124.24 -30.80%
EY 1.40 2.52 11.35 -9.44 -4.53 3.65 0.80 45.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.48 0.41 0.38 0.44 0.28 69.96%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 25/11/13 27/08/13 23/05/13 27/02/13 30/11/12 -
Price 0.62 0.655 0.635 0.565 0.56 0.505 0.50 -
P/RPS 1.08 1.55 1.16 1.08 1.29 1.11 1.25 -9.29%
P/EPS 71.55 41.90 8.41 -10.89 -23.53 31.45 151.52 -39.38%
EY 1.40 2.39 11.89 -9.19 -4.25 3.18 0.66 65.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.45 0.42 0.41 0.51 0.34 49.31%

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