[MAA] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -168.23%
YoY- -214.59%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 566,529 448,686 459,949 426,097 503,541 391,922 306,267 50.52%
PBT 65,210 5,663 16,373 -14,368 48,585 -5,273 -6,989 -
Tax 10,657 -27 -471 -354 -27,009 -1,665 6,989 32.37%
NP 75,867 5,636 15,902 -14,722 21,576 -6,938 0 -
-
NP to SH 75,867 5,636 15,902 -14,722 21,576 -6,938 -6,693 -
-
Tax Rate -16.34% 0.48% 2.88% - 55.59% - - -
Total Cost 490,662 443,050 444,047 440,819 481,965 398,860 306,267 36.79%
-
Net Worth 360,639 277,230 279,996 261,221 284,526 263,217 265,927 22.45%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 7,608 - - - 7,607 - - -
Div Payout % 10.03% - - - 35.26% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 360,639 277,230 279,996 261,221 284,526 263,217 265,927 22.45%
NOSH 152,168 152,324 152,172 150,994 152,153 152,149 149,397 1.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.39% 1.26% 3.46% -3.46% 4.28% -1.77% 0.00% -
ROE 21.04% 2.03% 5.68% -5.64% 7.58% -2.64% -2.52% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 372.30 294.56 302.26 282.19 330.94 257.59 205.00 48.69%
EPS 49.85 3.70 10.45 -9.75 14.18 -4.56 -4.48 -
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.37 1.82 1.84 1.73 1.87 1.73 1.78 20.96%
Adjusted Per Share Value based on latest NOSH - 150,994
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 214.95 170.24 174.51 161.67 191.05 148.70 116.20 50.52%
EPS 28.79 2.14 6.03 -5.59 8.19 -2.63 -2.54 -
DPS 2.89 0.00 0.00 0.00 2.89 0.00 0.00 -
NAPS 1.3683 1.0519 1.0624 0.9911 1.0795 0.9987 1.009 22.44%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.55 5.05 4.58 3.74 4.16 4.44 5.30 -
P/RPS 1.49 1.71 1.52 1.33 1.26 1.72 2.59 -30.75%
P/EPS 11.13 136.49 43.83 -38.36 29.34 -97.37 -118.30 -
EY 8.98 0.73 2.28 -2.61 3.41 -1.03 -0.85 -
DY 0.90 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 2.34 2.77 2.49 2.16 2.22 2.57 2.98 -14.84%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 27/08/03 30/05/03 28/02/03 29/11/02 29/08/02 -
Price 6.45 5.40 4.98 4.32 3.98 4.24 5.15 -
P/RPS 1.73 1.83 1.65 1.53 1.20 1.65 2.51 -21.91%
P/EPS 12.94 145.95 47.66 -44.31 28.07 -92.98 -114.96 -
EY 7.73 0.69 2.10 -2.26 3.56 -1.08 -0.87 -
DY 0.78 0.00 0.00 0.00 1.26 0.00 0.00 -
P/NAPS 2.72 2.97 2.71 2.50 2.13 2.45 2.89 -3.95%

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