[MAA] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -290.77%
YoY- -564.47%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 320,212 285,176 256,771 217,328 176,972 156,656 16,144 58.29%
PBT -20,972 18,364 26,293 -114,256 31,128 -44,784 -5,160 24.05%
Tax -6,284 -13,880 -21,508 -7,776 -4,740 -5,700 -116 84.74%
NP -27,256 4,484 4,785 -122,032 26,388 -50,484 -5,276 28.72%
-
NP to SH -20,660 12,024 13,516 -121,988 26,264 -50,520 -5,276 23.35%
-
Tax Rate - 75.58% 81.80% - 15.23% - - -
Total Cost 347,468 280,692 251,986 339,360 150,584 207,140 21,420 53.47%
-
Net Worth 363,950 379,774 535,375 464,715 536,095 538,830 548,386 -6.10%
Dividend
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - 32,822 67,149 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 363,950 379,774 535,375 464,715 536,095 538,830 548,386 -6.10%
NOSH 263,732 273,518 273,518 273,518 273,518 273,518 273,518 -0.55%
Ratio Analysis
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -8.51% 1.57% 1.86% -56.15% 14.91% -32.23% -32.68% -
ROE -5.68% 3.17% 2.52% -26.25% 4.90% -9.38% -0.96% -
Per Share
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 121.42 108.13 97.36 79.50 64.70 57.27 5.77 59.74%
EPS -7.84 4.56 5.13 -44.64 9.60 -18.48 -1.92 24.14%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 24.00 -
NAPS 1.38 1.44 2.03 1.70 1.96 1.97 1.96 -5.25%
Adjusted Per Share Value based on latest NOSH - 273,518
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 121.42 108.13 97.36 82.40 67.10 59.40 6.12 58.30%
EPS -7.84 4.56 5.13 -46.25 9.96 -19.16 -2.00 23.37%
DPS 0.00 0.00 0.00 0.00 0.00 12.45 25.46 -
NAPS 1.38 1.44 2.03 1.7621 2.0327 2.0431 2.0793 -6.10%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.32 0.40 0.70 0.57 1.02 0.695 0.86 -
P/RPS 0.26 0.37 0.72 0.72 1.58 1.21 14.90 -46.33%
P/EPS -4.08 8.77 13.66 -1.28 10.62 -3.76 -45.61 -31.00%
EY -24.48 11.40 7.32 -78.29 9.41 -26.58 -2.19 44.93%
DY 0.00 0.00 0.00 0.00 0.00 17.27 27.91 -
P/NAPS 0.23 0.28 0.34 0.34 0.52 0.35 0.44 -9.49%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/11/23 25/11/22 23/11/21 30/06/20 29/05/19 28/05/18 25/05/17 -
Price 0.405 0.385 0.68 0.72 0.795 0.645 0.865 -
P/RPS 0.33 0.36 0.70 0.91 1.23 1.13 14.99 -44.38%
P/EPS -5.17 8.44 13.27 -1.61 8.28 -3.49 -45.87 -28.51%
EY -19.34 11.84 7.54 -61.98 12.08 -28.64 -2.18 39.87%
DY 0.00 0.00 0.00 0.00 0.00 18.60 27.75 -
P/NAPS 0.29 0.27 0.33 0.42 0.41 0.33 0.44 -6.20%

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