[MAA] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 477.63%
YoY- 971.61%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,491,299 1,810,069 1,471,749 1,334,732 1,004,166 1,676,184 649,508 14.85%
PBT 3,229 11,283 -9,552 7,668 1,340 7,595 14,009 -21.68%
Tax -2,189 1,469 -907 -852 -2,122 -3,409 -4,623 -11.70%
NP 1,040 12,752 -10,459 6,816 -782 4,186 9,386 -30.68%
-
NP to SH 1,617 12,376 -10,459 6,816 -782 4,186 9,386 -25.39%
-
Tax Rate 67.79% -13.02% - 11.11% 158.36% 44.88% 33.00% -
Total Cost 1,490,259 1,797,317 1,482,208 1,327,916 1,004,948 1,671,998 640,122 15.11%
-
Net Worth 306,351 304,420 351,678 276,900 260,165 285,544 293,102 0.73%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 306,351 304,420 351,678 276,900 260,165 285,544 293,102 0.73%
NOSH 306,351 152,210 152,241 152,142 150,384 149,500 111,871 18.27%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.07% 0.70% -0.71% 0.51% -0.08% 0.25% 1.45% -
ROE 0.53% 4.07% -2.97% 2.46% -0.30% 1.47% 3.20% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 486.79 1,189.19 966.72 877.29 667.73 1,121.19 580.59 -2.89%
EPS 0.53 4.07 -6.87 4.48 -0.52 2.80 8.39 -36.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.00 2.31 1.82 1.73 1.91 2.62 -14.82%
Adjusted Per Share Value based on latest NOSH - 152,324
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 565.82 686.77 558.40 506.42 381.00 635.97 246.43 14.85%
EPS 0.61 4.70 -3.97 2.59 -0.30 1.59 3.56 -25.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1623 1.155 1.3343 1.0506 0.9871 1.0834 1.1121 0.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.40 4.54 5.15 5.05 4.44 3.90 8.25 -
P/RPS 0.29 0.38 0.53 0.58 0.66 0.35 1.42 -23.25%
P/EPS 265.24 55.84 -74.96 112.72 -853.85 139.29 98.33 17.97%
EY 0.38 1.79 -1.33 0.89 -0.12 0.72 1.02 -15.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.27 2.23 2.77 2.57 2.04 3.15 -12.63%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 18/11/05 30/11/04 21/11/03 29/11/02 28/11/01 02/02/01 -
Price 1.61 3.82 5.40 5.40 4.24 4.34 4.46 -
P/RPS 0.33 0.32 0.56 0.62 0.63 0.39 0.77 -13.16%
P/EPS 305.03 46.98 -78.60 120.54 -815.38 155.00 53.16 33.78%
EY 0.33 2.13 -1.27 0.83 -0.12 0.65 1.88 -25.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.91 2.34 2.97 2.45 2.27 1.70 -0.90%

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