[MAA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 245.38%
YoY- 2240.22%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 160,963 175,333 128,808 166,932 158,955 131,518 138,981 10.31%
PBT -2,392 5,350 9,957 23,316 -16,610 -7,756 8,509 -
Tax 2 -1,007 -3,432 -361 -1,070 -226 -2,302 -
NP -2,390 4,343 6,525 22,955 -17,680 -7,982 6,207 -
-
NP to SH -1,226 2,652 4,768 22,981 -15,807 -7,234 4,895 -
-
Tax Rate - 18.82% 34.47% 1.55% - - 27.05% -
Total Cost 163,353 170,990 122,283 143,977 176,635 139,500 132,774 14.86%
-
Net Worth 306,153 306,052 305,030 426,137 405,073 419,450 304,818 0.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 91 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 306,153 306,052 305,030 426,137 405,073 419,450 304,818 0.29%
NOSH 306,153 306,052 305,030 304,384 304,566 303,949 304,818 0.29%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.48% 2.48% 5.07% 13.75% -11.12% -6.07% 4.47% -
ROE -0.40% 0.87% 1.56% 5.39% -3.90% -1.72% 1.61% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 52.58 57.29 42.23 54.84 52.19 43.27 45.59 10.00%
EPS -0.40 0.87 1.56 7.55 -5.19 -2.38 1.60 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.40 1.33 1.38 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 304,384
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 61.07 66.52 48.87 63.34 60.31 49.90 52.73 10.31%
EPS -0.47 1.01 1.81 8.72 -6.00 -2.74 1.86 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1616 1.1612 1.1573 1.6168 1.5369 1.5915 1.1565 0.29%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.68 0.62 0.62 0.665 0.55 0.525 0.44 -
P/RPS 1.29 1.08 1.47 1.21 1.05 1.21 0.97 20.99%
P/EPS -169.81 71.55 39.66 8.81 -10.60 -22.06 27.40 -
EY -0.59 1.40 2.52 11.35 -9.44 -4.53 3.65 -
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.62 0.48 0.41 0.38 0.44 33.77%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 28/02/14 25/11/13 27/08/13 23/05/13 27/02/13 -
Price 0.665 0.62 0.655 0.635 0.565 0.56 0.505 -
P/RPS 1.26 1.08 1.55 1.16 1.08 1.29 1.11 8.84%
P/EPS -166.06 71.55 41.90 8.41 -10.89 -23.53 31.45 -
EY -0.60 1.40 2.39 11.89 -9.19 -4.25 3.18 -
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.62 0.66 0.45 0.42 0.41 0.51 20.01%

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