[MAA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 83.53%
YoY- 89.42%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,079,703 2,173,266 2,146,145 2,169,647 2,219,376 2,214,379 2,245,313 -4.96%
PBT 60,093 35,915 23,370 16,924 -52,351 -132,235 -129,232 -
Tax -7,717 -30,038 -26,635 -29,379 -17,651 18,735 18,955 -
NP 52,376 5,877 -3,265 -12,455 -70,002 -113,500 -110,277 -
-
NP to SH 52,256 6,019 -2,528 -11,418 -69,307 -112,709 -110,360 -
-
Tax Rate 12.84% 83.64% 113.97% 173.59% - - - -
Total Cost 2,027,327 2,167,389 2,149,410 2,182,102 2,289,378 2,327,879 2,355,590 -9.49%
-
Net Worth 261,725 248,999 252,713 234,283 213,097 246,903 255,793 1.53%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 261,725 248,999 252,713 234,283 213,097 246,903 255,793 1.53%
NOSH 304,331 300,000 304,474 304,263 304,425 304,819 304,516 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.52% 0.27% -0.15% -0.57% -3.15% -5.13% -4.91% -
ROE 19.97% 2.42% -1.00% -4.87% -32.52% -45.65% -43.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 683.37 724.42 704.87 713.08 729.04 726.46 737.34 -4.92%
EPS 17.17 2.01 -0.83 -3.75 -22.77 -36.98 -36.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.83 0.77 0.70 0.81 0.84 1.57%
Adjusted Per Share Value based on latest NOSH - 304,263
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 789.07 824.57 814.28 823.20 842.07 840.17 851.91 -4.96%
EPS 19.83 2.28 -0.96 -4.33 -26.30 -42.76 -41.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.993 0.9447 0.9588 0.8889 0.8085 0.9368 0.9705 1.53%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.77 0.75 0.46 0.45 0.61 0.94 -
P/RPS 0.10 0.11 0.11 0.06 0.06 0.08 0.13 -16.00%
P/EPS 4.02 38.38 -90.33 -12.26 -1.98 -1.65 -2.59 -
EY 24.89 2.61 -1.11 -8.16 -50.59 -60.62 -38.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 0.90 0.60 0.64 0.75 1.12 -20.04%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.69 0.73 0.77 0.67 0.41 0.51 0.65 -
P/RPS 0.10 0.10 0.11 0.09 0.06 0.07 0.09 7.25%
P/EPS 4.02 36.38 -92.74 -17.85 -1.80 -1.38 -1.79 -
EY 24.89 2.75 -1.08 -5.60 -55.53 -72.50 -55.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 0.93 0.87 0.59 0.63 0.77 2.57%

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