[MAA] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -98.49%
YoY- 107.76%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 775,807 492,291 496,731 482,727 566,529 448,686 459,949 41.47%
PBT 72,949 5,816 -19,192 3,824 65,210 5,663 16,373 169.54%
Tax -20,087 -4,030 5,805 -2,682 10,657 -27 -471 1106.86%
NP 52,862 1,786 -13,387 1,142 75,867 5,636 15,902 121.92%
-
NP to SH 52,862 1,786 -13,387 1,142 75,867 5,636 15,902 121.92%
-
Tax Rate 27.54% 69.29% - 70.14% -16.34% 0.48% 2.88% -
Total Cost 722,945 490,505 510,118 481,585 490,662 443,050 444,047 38.18%
-
Net Worth 366,748 317,511 325,547 360,871 360,639 277,230 279,996 19.61%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 22,826 - - - 7,608 - - -
Div Payout % 43.18% - - - 10.03% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 366,748 317,511 325,547 360,871 360,639 277,230 279,996 19.61%
NOSH 152,177 152,649 152,124 152,266 152,168 152,324 152,172 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.81% 0.36% -2.70% 0.24% 13.39% 1.26% 3.46% -
ROE 14.41% 0.56% -4.11% 0.32% 21.04% 2.03% 5.68% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 509.80 322.50 326.53 317.03 372.30 294.56 302.26 41.46%
EPS 34.74 1.17 -8.80 0.75 49.85 3.70 10.45 121.93%
DPS 15.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.41 2.08 2.14 2.37 2.37 1.82 1.84 19.61%
Adjusted Per Share Value based on latest NOSH - 152,266
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 294.35 186.78 188.47 183.15 214.95 170.24 174.51 41.47%
EPS 20.06 0.68 -5.08 0.43 28.79 2.14 6.03 122.03%
DPS 8.66 0.00 0.00 0.00 2.89 0.00 0.00 -
NAPS 1.3915 1.2047 1.2352 1.3692 1.3683 1.0519 1.0624 19.61%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.96 5.15 5.30 5.80 5.55 5.05 4.58 -
P/RPS 0.97 1.60 1.62 1.83 1.49 1.71 1.52 -25.77%
P/EPS 14.28 440.17 -60.23 773.33 11.13 136.49 43.83 -52.49%
EY 7.00 0.23 -1.66 0.13 8.98 0.73 2.28 110.52%
DY 3.02 0.00 0.00 0.00 0.90 0.00 0.00 -
P/NAPS 2.06 2.48 2.48 2.45 2.34 2.77 2.49 -11.82%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 17/08/04 28/05/04 26/02/04 21/11/03 27/08/03 -
Price 5.05 5.40 4.82 5.45 6.45 5.40 4.98 -
P/RPS 0.99 1.67 1.48 1.72 1.73 1.83 1.65 -28.75%
P/EPS 14.54 461.54 -54.77 726.67 12.94 145.95 47.66 -54.51%
EY 6.88 0.22 -1.83 0.14 7.73 0.69 2.10 119.79%
DY 2.97 0.00 0.00 0.00 0.78 0.00 0.00 -
P/NAPS 2.10 2.60 2.25 2.30 2.72 2.97 2.71 -15.56%

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