[MAA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -168.12%
YoY- -161.2%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 544,700 576,240 701,332 526,072 448,232 1,954,340 2,160,280 -20.50%
PBT 8,596 10,104 21,400 -31,024 450,340 99,124 33,440 -20.24%
Tax -6,540 -2,800 -4,028 -904 -401,728 -33,068 -12,904 -10.69%
NP 2,056 7,304 17,372 -31,928 48,612 66,056 20,536 -31.83%
-
NP to SH -560 3,284 10,608 -28,936 47,280 64,932 19,124 -
-
Tax Rate 76.08% 27.71% 18.82% - 89.21% 33.36% 38.59% -
Total Cost 542,644 568,936 683,960 558,000 399,620 1,888,284 2,139,744 -20.42%
-
Net Worth 383,599 422,662 306,052 419,450 423,448 301,513 283,205 5.18%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 335 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 383,599 422,662 306,052 419,450 423,448 301,513 283,205 5.18%
NOSH 279,999 304,074 306,052 303,949 304,639 304,559 304,522 -1.38%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.38% 1.27% 2.48% -6.07% 10.85% 3.38% 0.95% -
ROE -0.15% 0.78% 3.47% -6.90% 11.17% 21.54% 6.75% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 194.54 189.51 229.15 173.08 147.14 641.69 709.40 -19.38%
EPS -0.20 1.08 3.48 -9.52 15.52 21.32 6.28 -
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.39 1.00 1.38 1.39 0.99 0.93 6.66%
Adjusted Per Share Value based on latest NOSH - 303,949
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 206.54 218.49 265.93 199.47 169.96 741.03 819.12 -20.50%
EPS -0.21 1.25 4.02 -10.97 17.93 24.62 7.25 -
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4545 1.6026 1.1605 1.5904 1.6056 1.1433 1.0738 5.18%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.95 0.70 0.62 0.525 0.41 0.82 0.71 -
P/RPS 0.49 0.37 0.27 0.30 0.28 0.13 0.10 30.29%
P/EPS -475.00 64.81 17.89 -5.51 2.64 3.85 11.31 -
EY -0.21 1.54 5.59 -18.13 37.85 26.00 8.85 -
DY 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.50 0.62 0.38 0.29 0.83 0.76 -1.59%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 26/05/14 23/05/13 25/05/12 23/05/11 31/05/10 -
Price 1.12 0.755 0.62 0.56 0.41 1.26 0.64 -
P/RPS 0.58 0.40 0.27 0.32 0.28 0.20 0.09 36.37%
P/EPS -560.00 69.91 17.89 -5.88 2.64 5.91 10.19 -
EY -0.18 1.43 5.59 -17.00 37.85 16.92 9.81 -
DY 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.54 0.62 0.41 0.29 1.27 0.69 2.91%

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