[MAA] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 1246.11%
YoY- 251.63%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 492,291 496,731 482,727 566,529 448,686 459,949 426,097 10.07%
PBT 5,816 -19,192 3,824 65,210 5,663 16,373 -14,368 -
Tax -4,030 5,805 -2,682 10,657 -27 -471 -354 403.82%
NP 1,786 -13,387 1,142 75,867 5,636 15,902 -14,722 -
-
NP to SH 1,786 -13,387 1,142 75,867 5,636 15,902 -14,722 -
-
Tax Rate 69.29% - 70.14% -16.34% 0.48% 2.88% - -
Total Cost 490,505 510,118 481,585 490,662 443,050 444,047 440,819 7.35%
-
Net Worth 317,511 325,547 360,871 360,639 277,230 279,996 261,221 13.85%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 7,608 - - - -
Div Payout % - - - 10.03% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 317,511 325,547 360,871 360,639 277,230 279,996 261,221 13.85%
NOSH 152,649 152,124 152,266 152,168 152,324 152,172 150,994 0.72%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.36% -2.70% 0.24% 13.39% 1.26% 3.46% -3.46% -
ROE 0.56% -4.11% 0.32% 21.04% 2.03% 5.68% -5.64% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 322.50 326.53 317.03 372.30 294.56 302.26 282.19 9.28%
EPS 1.17 -8.80 0.75 49.85 3.70 10.45 -9.75 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.08 2.14 2.37 2.37 1.82 1.84 1.73 13.03%
Adjusted Per Share Value based on latest NOSH - 152,168
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 186.78 188.47 183.15 214.95 170.24 174.51 161.67 10.07%
EPS 0.68 -5.08 0.43 28.79 2.14 6.03 -5.59 -
DPS 0.00 0.00 0.00 2.89 0.00 0.00 0.00 -
NAPS 1.2047 1.2352 1.3692 1.3683 1.0519 1.0624 0.9911 13.85%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 5.15 5.30 5.80 5.55 5.05 4.58 3.74 -
P/RPS 1.60 1.62 1.83 1.49 1.71 1.52 1.33 13.07%
P/EPS 440.17 -60.23 773.33 11.13 136.49 43.83 -38.36 -
EY 0.23 -1.66 0.13 8.98 0.73 2.28 -2.61 -
DY 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
P/NAPS 2.48 2.48 2.45 2.34 2.77 2.49 2.16 9.61%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 17/08/04 28/05/04 26/02/04 21/11/03 27/08/03 30/05/03 -
Price 5.40 4.82 5.45 6.45 5.40 4.98 4.32 -
P/RPS 1.67 1.48 1.72 1.73 1.83 1.65 1.53 5.99%
P/EPS 461.54 -54.77 726.67 12.94 145.95 47.66 -44.31 -
EY 0.22 -1.83 0.14 7.73 0.69 2.10 -2.26 -
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 2.60 2.25 2.30 2.72 2.97 2.71 2.50 2.64%

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