[MAA] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -106.56%
YoY- -104.95%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,400,602 2,357,917 2,386,418 2,283,885 2,568,470 2,711,142 2,668,809 -6.81%
PBT 940 11,944 -2,620 3,110 34,914 72,084 70,755 -94.37%
Tax -3,177 -5,792 -5,454 -4,772 -2,456 -5,628 -1,562 60.46%
NP -2,237 6,152 -8,074 -1,662 32,458 66,456 69,193 -
-
NP to SH -3,341 5,607 -8,496 -2,176 33,181 66,418 68,599 -
-
Tax Rate 337.98% 48.49% - 153.44% 7.03% 7.81% 2.21% -
Total Cost 2,402,839 2,351,765 2,394,492 2,285,547 2,536,012 2,644,686 2,599,616 -5.10%
-
Net Worth 362,636 374,576 368,185 369,425 303,698 388,295 304,054 12.45%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,106 6,106 6,106 6,106 15,218 15,218 15,218 -45.56%
Div Payout % 0.00% 108.90% 0.00% 0.00% 45.86% 22.91% 22.18% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 362,636 374,576 368,185 369,425 303,698 388,295 304,054 12.45%
NOSH 304,736 304,533 304,285 305,310 303,698 152,272 152,027 58.91%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.09% 0.26% -0.34% -0.07% 1.26% 2.45% 2.59% -
ROE -0.92% 1.50% -2.31% -0.59% 10.93% 17.11% 22.56% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 787.76 774.27 784.27 748.05 845.73 1,780.45 1,755.48 -41.35%
EPS -1.10 1.84 -2.79 -0.71 10.93 43.62 45.12 -
DPS 2.00 2.00 2.01 2.00 5.01 10.00 10.00 -65.76%
NAPS 1.19 1.23 1.21 1.21 1.00 2.55 2.00 -29.23%
Adjusted Per Share Value based on latest NOSH - 305,310
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 910.24 894.06 904.86 865.99 973.89 1,027.99 1,011.94 -6.81%
EPS -1.27 2.13 -3.22 -0.83 12.58 25.18 26.01 -
DPS 2.32 2.32 2.32 2.32 5.77 5.77 5.77 -45.49%
NAPS 1.375 1.4203 1.3961 1.4008 1.1515 1.4723 1.1529 12.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.05 2.12 2.10 1.76 1.40 3.10 3.10 -
P/RPS 0.26 0.27 0.27 0.24 0.17 0.17 0.18 27.75%
P/EPS -186.98 115.14 -75.21 -246.94 12.81 7.11 6.87 -
EY -0.53 0.87 -1.33 -0.40 7.80 14.07 14.56 -
DY 0.98 0.94 0.96 1.14 3.58 3.23 3.23 -54.81%
P/NAPS 1.72 1.72 1.74 1.45 1.40 1.22 1.55 7.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 29/05/07 28/02/07 27/11/06 13/09/06 31/05/06 -
Price 1.96 1.80 2.23 2.02 1.61 1.38 2.90 -
P/RPS 0.25 0.23 0.28 0.27 0.19 0.08 0.17 29.28%
P/EPS -178.77 97.76 -79.87 -283.42 14.74 3.16 6.43 -
EY -0.56 1.02 -1.25 -0.35 6.79 31.61 15.56 -
DY 1.02 1.11 0.90 0.99 3.11 7.25 3.45 -55.58%
P/NAPS 1.65 1.46 1.84 1.67 1.61 0.54 1.45 8.98%

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