[MAA] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -64.56%
YoY- 181.23%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 496,731 482,727 566,529 448,686 459,949 426,097 503,541 -0.90%
PBT -19,192 3,824 65,210 5,663 16,373 -14,368 48,585 -
Tax 5,805 -2,682 10,657 -27 -471 -354 -27,009 -
NP -13,387 1,142 75,867 5,636 15,902 -14,722 21,576 -
-
NP to SH -13,387 1,142 75,867 5,636 15,902 -14,722 21,576 -
-
Tax Rate - 70.14% -16.34% 0.48% 2.88% - 55.59% -
Total Cost 510,118 481,585 490,662 443,050 444,047 440,819 481,965 3.86%
-
Net Worth 325,547 360,871 360,639 277,230 279,996 261,221 284,526 9.40%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 7,608 - - - 7,607 -
Div Payout % - - 10.03% - - - 35.26% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 325,547 360,871 360,639 277,230 279,996 261,221 284,526 9.40%
NOSH 152,124 152,266 152,168 152,324 152,172 150,994 152,153 -0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -2.70% 0.24% 13.39% 1.26% 3.46% -3.46% 4.28% -
ROE -4.11% 0.32% 21.04% 2.03% 5.68% -5.64% 7.58% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 326.53 317.03 372.30 294.56 302.26 282.19 330.94 -0.89%
EPS -8.80 0.75 49.85 3.70 10.45 -9.75 14.18 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.14 2.37 2.37 1.82 1.84 1.73 1.87 9.41%
Adjusted Per Share Value based on latest NOSH - 152,324
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 188.47 183.15 214.95 170.24 174.51 161.67 191.05 -0.90%
EPS -5.08 0.43 28.79 2.14 6.03 -5.59 8.19 -
DPS 0.00 0.00 2.89 0.00 0.00 0.00 2.89 -
NAPS 1.2352 1.3692 1.3683 1.0519 1.0624 0.9911 1.0795 9.40%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 5.30 5.80 5.55 5.05 4.58 3.74 4.16 -
P/RPS 1.62 1.83 1.49 1.71 1.52 1.33 1.26 18.25%
P/EPS -60.23 773.33 11.13 136.49 43.83 -38.36 29.34 -
EY -1.66 0.13 8.98 0.73 2.28 -2.61 3.41 -
DY 0.00 0.00 0.90 0.00 0.00 0.00 1.20 -
P/NAPS 2.48 2.45 2.34 2.77 2.49 2.16 2.22 7.67%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 28/05/04 26/02/04 21/11/03 27/08/03 30/05/03 28/02/03 -
Price 4.82 5.45 6.45 5.40 4.98 4.32 3.98 -
P/RPS 1.48 1.72 1.73 1.83 1.65 1.53 1.20 15.02%
P/EPS -54.77 726.67 12.94 145.95 47.66 -44.31 28.07 -
EY -1.83 0.14 7.73 0.69 2.10 -2.26 3.56 -
DY 0.00 0.00 0.78 0.00 0.00 0.00 1.26 -
P/NAPS 2.25 2.30 2.72 2.97 2.71 2.50 2.13 3.72%

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