[MAA] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -96.04%
YoY- -97.25%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 139,669 187,840 166,932 119,344 515,781 531,048 498,169 -19.09%
PBT -1,404 12,890 23,316 -8,460 44,058 27,339 109 -
Tax -746 -1,599 -361 -736 -8,702 -7,359 -893 -2.95%
NP -2,150 11,291 22,955 -9,196 35,356 19,980 -784 18.30%
-
NP to SH -1,518 9,967 22,981 982 35,664 19,659 -750 12.46%
-
Tax Rate - 12.40% 1.55% - 19.75% 26.92% 819.27% -
Total Cost 141,819 176,549 143,977 128,540 480,425 511,068 498,953 -18.90%
-
Net Worth 394,679 304,463 426,137 440,412 349,955 310,405 248,999 7.97%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 91 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 394,679 304,463 426,137 440,412 349,955 310,405 248,999 7.97%
NOSH 303,600 304,463 304,384 297,575 304,308 304,318 300,000 0.19%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -1.54% 6.01% 13.75% -7.71% 6.85% 3.76% -0.16% -
ROE -0.38% 3.27% 5.39% 0.22% 10.19% 6.33% -0.30% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.00 61.70 54.84 40.11 169.49 174.50 166.06 -19.25%
EPS -0.50 3.28 7.55 0.33 11.71 6.46 -0.24 13.00%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.00 1.40 1.48 1.15 1.02 0.83 7.76%
Adjusted Per Share Value based on latest NOSH - 297,575
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 52.99 71.27 63.34 45.28 195.70 201.49 189.01 -19.09%
EPS -0.58 3.78 8.72 0.37 13.53 7.46 -0.28 12.89%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4975 1.1552 1.6168 1.671 1.3278 1.1777 0.9447 7.97%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.745 0.67 0.665 0.41 0.50 0.65 0.77 -
P/RPS 1.62 1.09 1.21 1.02 0.29 0.37 0.46 23.33%
P/EPS -149.00 20.47 8.81 124.24 4.27 10.06 -308.00 -11.39%
EY -0.67 4.89 11.35 0.80 23.44 9.94 -0.32 13.10%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.48 0.28 0.43 0.64 0.93 -7.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 19/11/14 25/11/13 30/11/12 21/11/11 29/11/10 26/11/09 -
Price 0.78 0.65 0.635 0.50 0.41 0.62 0.73 -
P/RPS 1.70 1.05 1.16 1.25 0.24 0.36 0.44 25.25%
P/EPS -156.00 19.86 8.41 151.52 3.50 9.60 -292.00 -9.91%
EY -0.64 5.04 11.89 0.66 28.58 10.42 -0.34 11.11%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.45 0.34 0.36 0.61 0.88 -6.18%

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