[MAA] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1272.24%
YoY- -184.18%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 568,887 597,388 555,055 496,731 459,949 306,267 824,901 -6.00%
PBT 9,089 -5,475 -6,804 -19,192 16,373 -6,989 717 52.66%
Tax -2,261 -1,923 2,143 5,805 -471 6,989 -717 21.08%
NP 6,828 -7,398 -4,661 -13,387 15,902 0 0 -
-
NP to SH 7,187 -6,916 -4,735 -13,387 15,902 -6,693 -568 -
-
Tax Rate 24.88% - - - 2.88% - 100.00% -
Total Cost 562,059 604,786 559,716 510,118 444,047 306,267 824,901 -6.19%
-
Net Worth 374,576 388,295 330,076 325,547 279,996 265,927 294,463 4.09%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 374,576 388,295 330,076 325,547 279,996 265,927 294,463 4.09%
NOSH 304,533 152,272 152,109 152,124 152,172 149,397 149,473 12.58%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.20% -1.24% -0.84% -2.70% 3.46% 0.00% 0.00% -
ROE 1.92% -1.78% -1.43% -4.11% 5.68% -2.52% -0.19% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 186.81 392.31 364.91 326.53 302.26 205.00 551.87 -16.51%
EPS 2.36 -2.27 -3.11 -8.80 10.45 -4.48 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 2.55 2.17 2.14 1.84 1.78 1.97 -7.54%
Adjusted Per Share Value based on latest NOSH - 152,124
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 215.84 226.66 210.60 188.47 174.51 116.20 312.98 -6.00%
EPS 2.73 -2.62 -1.80 -5.08 6.03 -2.54 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4212 1.4733 1.2524 1.2352 1.0624 1.009 1.1172 4.09%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.12 3.10 4.80 5.30 4.58 5.30 3.86 -
P/RPS 1.13 0.79 1.32 1.62 1.52 2.59 0.70 8.30%
P/EPS 89.83 -68.25 -154.20 -60.23 43.83 -118.30 -1,015.79 -
EY 1.11 -1.47 -0.65 -1.66 2.28 -0.85 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.22 2.21 2.48 2.49 2.98 1.96 -2.15%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 13/09/06 30/08/05 17/08/04 27/08/03 29/08/02 06/09/01 -
Price 1.80 1.38 4.60 4.82 4.98 5.15 5.15 -
P/RPS 0.96 0.35 1.26 1.48 1.65 2.51 0.93 0.53%
P/EPS 76.27 -30.38 -147.77 -54.77 47.66 -114.96 -1,355.26 -
EY 1.31 -3.29 -0.68 -1.83 2.10 -0.87 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.54 2.12 2.25 2.71 2.89 2.61 -9.22%

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