[MAA] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -10.42%
YoY- -40.29%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 459,297 597,388 434,614 1,077,171 601,969 555,055 653,045 -20.89%
PBT 1,571 -5,475 7,133 31,685 38,741 -6,804 -20,654 -
Tax 115 -1,923 -381 -267 -3,057 2,143 2,383 -86.72%
NP 1,686 -7,398 6,752 31,418 35,684 -4,661 -18,271 -
-
NP to SH 2,000 -6,916 6,533 31,564 35,237 -4,735 -18,126 -
-
Tax Rate -7.32% - 5.34% 0.84% 7.89% - - -
Total Cost 457,611 604,786 427,862 1,045,753 566,285 559,716 671,316 -22.52%
-
Net Worth 303,698 388,295 304,054 304,369 304,962 330,076 336,399 -6.58%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 15,218 - - - -
Div Payout % - - - 48.21% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 303,698 388,295 304,054 304,369 304,962 330,076 336,399 -6.58%
NOSH 303,698 152,272 152,027 152,184 152,481 152,109 152,216 58.41%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.37% -1.24% 1.55% 2.92% 5.93% -0.84% -2.80% -
ROE 0.66% -1.78% 2.15% 10.37% 11.55% -1.43% -5.39% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 151.23 392.31 285.88 707.81 394.78 364.91 429.02 -50.06%
EPS 0.66 -2.27 2.15 10.37 11.58 -3.11 -11.91 -
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.00 2.55 2.00 2.00 2.00 2.17 2.21 -41.03%
Adjusted Per Share Value based on latest NOSH - 152,184
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 174.26 226.66 164.90 408.70 228.40 210.60 247.78 -20.89%
EPS 0.76 -2.62 2.48 11.98 13.37 -1.80 -6.88 -
DPS 0.00 0.00 0.00 5.77 0.00 0.00 0.00 -
NAPS 1.1523 1.4733 1.1536 1.1548 1.1571 1.2524 1.2763 -6.58%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.40 3.10 3.10 3.12 4.54 4.80 4.90 -
P/RPS 0.93 0.79 1.08 0.44 1.15 1.32 1.14 -12.68%
P/EPS 212.59 -68.25 72.14 15.04 19.65 -154.20 -41.15 -
EY 0.47 -1.47 1.39 6.65 5.09 -0.65 -2.43 -
DY 0.00 0.00 0.00 3.21 0.00 0.00 0.00 -
P/NAPS 1.40 1.22 1.55 1.56 2.27 2.21 2.22 -26.44%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 13/09/06 31/05/06 28/02/06 18/11/05 30/08/05 31/05/05 -
Price 1.61 1.38 2.90 3.18 3.82 4.60 4.70 -
P/RPS 1.06 0.35 1.01 0.45 0.97 1.26 1.10 -2.43%
P/EPS 244.48 -30.38 67.48 15.33 16.53 -147.77 -39.47 -
EY 0.41 -3.29 1.48 6.52 6.05 -0.68 -2.53 -
DY 0.00 0.00 0.00 3.14 0.00 0.00 0.00 -
P/NAPS 1.61 0.54 1.45 1.59 1.91 2.12 2.13 -17.00%

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