[MAA] YoY Annualized Quarter 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- 238.38%
YoY- 170.7%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 448,232 1,954,340 2,160,280 1,878,052 2,076,968 2,148,588 1,738,456 -20.20%
PBT 450,340 99,124 33,440 100,808 -176,292 5,612 28,532 58.31%
Tax -401,728 -33,068 -12,904 -7,208 39,704 -4,252 -1,524 153.00%
NP 48,612 66,056 20,536 93,600 -136,588 1,360 27,008 10.28%
-
NP to SH 47,280 64,932 19,124 95,904 -135,652 852 26,132 10.37%
-
Tax Rate 89.21% 33.36% 38.59% 7.15% - 75.77% 5.34% -
Total Cost 399,620 1,888,284 2,139,744 1,784,452 2,213,556 2,147,228 1,711,448 -21.51%
-
Net Worth 423,448 301,513 283,205 234,283 252,673 368,185 304,054 5.67%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 423,448 301,513 283,205 234,283 252,673 368,185 304,054 5.67%
NOSH 304,639 304,559 304,522 304,263 304,425 304,285 152,027 12.27%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.85% 3.38% 0.95% 4.98% -6.58% 0.06% 1.55% -
ROE 11.17% 21.54% 6.75% 40.94% -53.69% 0.23% 8.59% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 147.14 641.69 709.40 617.24 682.26 706.11 1,143.52 -28.92%
EPS 15.52 21.32 6.28 31.48 -44.56 0.28 8.60 10.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 0.99 0.93 0.77 0.83 1.21 2.00 -5.87%
Adjusted Per Share Value based on latest NOSH - 304,263
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 169.96 741.03 819.12 712.11 787.53 814.69 659.18 -20.20%
EPS 17.93 24.62 7.25 36.36 -51.44 0.32 9.91 10.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6056 1.1433 1.0738 0.8883 0.9581 1.3961 1.1529 5.67%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.41 0.82 0.71 0.46 1.23 2.10 3.10 -
P/RPS 0.28 0.13 0.10 0.07 0.18 0.30 0.27 0.60%
P/EPS 2.64 3.85 11.31 1.46 -2.76 750.00 18.03 -27.37%
EY 37.85 26.00 8.85 68.52 -36.23 0.13 5.54 37.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.83 0.76 0.60 1.48 1.74 1.55 -24.35%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 23/05/11 31/05/10 29/05/09 30/05/08 29/05/07 31/05/06 -
Price 0.41 1.26 0.64 0.67 1.25 2.23 2.90 -
P/RPS 0.28 0.20 0.09 0.11 0.18 0.32 0.25 1.90%
P/EPS 2.64 5.91 10.19 2.13 -2.81 796.43 16.87 -26.57%
EY 37.85 16.92 9.81 47.04 -35.65 0.13 5.93 36.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 1.27 0.69 0.87 1.51 1.84 1.45 -23.50%

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