[MAA] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -289.65%
YoY- -112.02%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 606,761 700,324 695,327 792,586 1,077,171 775,807 566,529 1.14%
PBT 18,466 -5,712 -85,596 -119 31,685 72,949 65,210 -18.94%
Tax -2,201 -24,522 11,864 -2,583 -267 -20,087 10,657 -
NP 16,265 -30,234 -73,732 -2,702 31,418 52,862 75,867 -22.61%
-
NP to SH 15,420 -30,817 -74,219 -3,793 31,564 52,862 75,867 -23.30%
-
Tax Rate 11.92% - - - 0.84% 27.54% -16.34% -
Total Cost 590,496 730,558 769,059 795,288 1,045,753 722,945 490,662 3.13%
-
Net Worth 261,725 213,097 307,326 369,425 304,369 366,748 360,639 -5.19%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 6,106 15,218 22,826 7,608 -
Div Payout % - - - 0.00% 48.21% 43.18% 10.03% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 261,725 213,097 307,326 369,425 304,369 366,748 360,639 -5.19%
NOSH 304,331 304,425 304,283 305,310 152,184 152,177 152,168 12.23%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.68% -4.32% -10.60% -0.34% 2.92% 6.81% 13.39% -
ROE 5.89% -14.46% -24.15% -1.03% 10.37% 14.41% 21.04% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 199.37 230.05 228.51 259.60 707.81 509.80 372.30 -9.87%
EPS 5.06 -10.13 -24.39 -1.25 10.37 34.74 49.85 -31.67%
DPS 0.00 0.00 0.00 2.00 10.00 15.00 5.00 -
NAPS 0.86 0.70 1.01 1.21 2.00 2.41 2.37 -15.53%
Adjusted Per Share Value based on latest NOSH - 305,310
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 230.21 265.71 263.82 300.72 408.70 294.35 214.95 1.14%
EPS 5.85 -11.69 -28.16 -1.44 11.98 20.06 28.79 -23.30%
DPS 0.00 0.00 0.00 2.32 5.77 8.66 2.89 -
NAPS 0.993 0.8085 1.166 1.4017 1.1548 1.3915 1.3683 -5.19%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.69 0.45 1.68 1.76 3.12 4.96 5.55 -
P/RPS 0.35 0.20 0.74 0.68 0.44 0.97 1.49 -21.43%
P/EPS 13.62 -4.45 -6.89 -141.67 15.04 14.28 11.13 3.41%
EY 7.34 -22.50 -14.52 -0.71 6.65 7.00 8.98 -3.30%
DY 0.00 0.00 0.00 1.14 3.21 3.02 0.90 -
P/NAPS 0.80 0.64 1.66 1.45 1.56 2.06 2.34 -16.36%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 25/02/05 26/02/04 -
Price 0.69 0.41 1.28 2.02 3.18 5.05 6.45 -
P/RPS 0.35 0.18 0.56 0.78 0.45 0.99 1.73 -23.36%
P/EPS 13.62 -4.05 -5.25 -162.60 15.33 14.54 12.94 0.85%
EY 7.34 -24.69 -19.06 -0.62 6.52 6.88 7.73 -0.85%
DY 0.00 0.00 0.00 0.99 3.14 2.97 0.78 -
P/NAPS 0.80 0.59 1.27 1.67 1.59 2.10 2.72 -18.43%

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