[MAA] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2156.0%
YoY- 150.04%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 531,048 544,846 540,070 606,761 498,169 505,260 469,513 8.54%
PBT 27,339 -6,117 8,360 18,466 109 16,316 25,202 5.57%
Tax -7,359 1,117 -3,226 -2,201 -893 -2,821 -1,802 155.27%
NP 19,980 -5,000 5,134 16,265 -784 13,495 23,400 -9.98%
-
NP to SH 19,659 -4,757 4,781 15,420 -750 13,610 23,976 -12.38%
-
Tax Rate 26.92% - 38.59% 11.92% 819.27% 17.29% 7.15% -
Total Cost 511,068 549,846 534,936 590,496 498,953 491,765 446,113 9.47%
-
Net Worth 310,405 281,784 283,205 261,725 248,999 252,713 234,283 20.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 310,405 281,784 283,205 261,725 248,999 252,713 234,283 20.61%
NOSH 304,318 302,993 304,522 304,331 300,000 304,474 304,263 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.76% -0.92% 0.95% 2.68% -0.16% 2.67% 4.98% -
ROE 6.33% -1.69% 1.69% 5.89% -0.30% 5.39% 10.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 174.50 179.82 177.35 199.37 166.06 165.95 154.31 8.53%
EPS 6.46 -1.57 1.57 5.06 -0.24 4.48 7.87 -12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.93 0.93 0.86 0.83 0.83 0.77 20.59%
Adjusted Per Share Value based on latest NOSH - 304,331
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 201.49 206.72 204.91 230.21 189.01 191.70 178.14 8.54%
EPS 7.46 -1.80 1.81 5.85 -0.28 5.16 9.10 -12.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1777 1.0691 1.0745 0.993 0.9447 0.9588 0.8889 20.60%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.65 0.66 0.71 0.69 0.77 0.75 0.46 -
P/RPS 0.37 0.37 0.40 0.35 0.46 0.45 0.30 14.99%
P/EPS 10.06 -42.04 45.22 13.62 -308.00 16.78 5.84 43.65%
EY 9.94 -2.38 2.21 7.34 -0.32 5.96 17.13 -30.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.76 0.80 0.93 0.90 0.60 4.39%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 31/05/10 25/02/10 26/11/09 28/08/09 29/05/09 -
Price 0.62 0.68 0.64 0.69 0.73 0.77 0.67 -
P/RPS 0.36 0.38 0.36 0.35 0.44 0.46 0.43 -11.16%
P/EPS 9.60 -43.31 40.76 13.62 -292.00 17.23 8.50 8.44%
EY 10.42 -2.31 2.45 7.34 -0.34 5.81 11.76 -7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.69 0.80 0.88 0.93 0.87 -21.05%

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