[MAA] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	2,189,846	2,146,145	2,245,313	2,357,917	2,711,142	2,476,198	1,994,673	1.56%
YoY %	2.04%	-4.42%	-4.78%	-13.03%	9.49%	24.14%	-	-
Horiz. %	109.78%	107.59%	112.57%	118.21%	135.92%	124.14%	100.00%	-
PBT	20,818	23,370	-129,232	11,944	72,084	51,307	55,505	-15.07%
YoY %	-10.92%	118.08%	-1,181.98%	-83.43%	40.50%	-7.56%	-	-
Horiz. %	37.51%	42.10%	-232.83%	21.52%	129.87%	92.44%	100.00%	-
Tax	-5,203	-26,635	18,955	-5,792	-5,628	-19,591	13,753	-
YoY %	80.47%	-240.52%	427.26%	-2.91%	71.27%	-242.45%	-	-
Horiz. %	-37.83%	-193.67%	137.82%	-42.11%	-40.92%	-142.45%	100.00%	-
NP	15,615	-3,265	-110,277	6,152	66,456	31,716	69,258	-21.97%
YoY %	578.25%	97.04%	-1,892.54%	-90.74%	109.53%	-54.21%	-	-
Horiz. %	22.55%	-4.71%	-159.23%	8.88%	95.95%	45.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,694	-2,528	-110,360	5,607	66,418	31,787	69,258	-22.76%
YoY %	681.25%	97.71%	-2,068.25%	-91.56%	108.95%	-54.10%	-	-
Horiz. %	21.22%	-3.65%	-159.35%	8.10%	95.90%	45.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.99%	113.97%	-	48.49%	7.81%	38.18%	-24.78%	-
YoY %	-78.07%	0.00%	-	520.87%	-79.54%	254.08%	-	-
Horiz. %	-100.85%	-459.93%	-	-195.68%	-31.52%	-154.08%	100.00%	-
Total Cost	2,174,231	2,149,410	2,355,590	2,351,765	2,644,686	2,444,482	1,925,415	2.04%
YoY %	1.15%	-8.75%	0.16%	-11.08%	8.19%	26.96%	-	-
Horiz. %	112.92%	111.63%	122.34%	122.14%	137.36%	126.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,784	252,713	255,793	374,576	388,295	330,076	325,547	-2.37%
YoY %	11.50%	-1.20%	-31.71%	-3.53%	17.64%	1.39%	-	-
Horiz. %	86.56%	77.63%	78.57%	115.06%	119.27%	101.39%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	6,106	15,218	22,826	7,608	-
YoY %	-	-	-	-59.88%	-33.33%	200.03%	-	-
Horiz. %	-	-	-	80.26%	200.03%	300.03%	100.00%	-
Div Payout %	-	-	-	108.90%	22.91%	71.81%	10.99%	-
YoY %	-	-	-	375.34%	-68.10%	553.41%	-	-
Horiz. %	-	-	-	990.90%	208.46%	653.41%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	281,784	252,713	255,793	374,576	388,295	330,076	325,547	-2.37%
YoY %	11.50%	-1.20%	-31.71%	-3.53%	17.64%	1.39%	-	-
Horiz. %	86.56%	77.63%	78.57%	115.06%	119.27%	101.39%	100.00%	-
NOSH	302,993	304,474	304,516	304,533	152,272	152,109	152,124	12.16%
YoY %	-0.49%	-0.01%	-0.01%	99.99%	0.11%	-0.01%	-	-
Horiz. %	199.18%	200.15%	200.18%	200.19%	100.10%	99.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	0.71%	-0.15%	-4.91%	0.26%	2.45%	1.28%	3.47%	-
YoY %	573.33%	96.95%	-1,988.46%	-89.39%	91.41%	-63.11%	-	-
Horiz. %	20.46%	-4.32%	-141.50%	7.49%	70.61%	36.89%	100.00%	-
ROE	5.21%	-1.00%	-43.14%	1.50%	17.11%	9.63%	21.27%	-
YoY %	621.00%	97.68%	-2,976.00%	-91.23%	77.67%	-54.72%	-	-
Horiz. %	24.49%	-4.70%	-202.82%	7.05%	80.44%	45.28%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	722.74	704.87	737.34	774.27	1,780.45	1,627.91	1,311.21	-9.44%
YoY %	2.54%	-4.40%	-4.77%	-56.51%	9.37%	24.15%	-	-
Horiz. %	55.12%	53.76%	56.23%	59.05%	135.79%	124.15%	100.00%	-
EPS	4.85	-0.83	-36.24	1.84	43.62	20.90	45.53	-31.13%
YoY %	684.34%	97.71%	-2,069.57%	-95.78%	108.71%	-54.10%	-	-
Horiz. %	10.65%	-1.82%	-79.60%	4.04%	95.80%	45.90%	100.00%	-
DPS	0.00	0.00	0.00	2.00	10.00	15.00	5.00	-
YoY %	0.00%	0.00%	0.00%	-80.00%	-33.33%	200.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	40.00%	200.00%	300.00%	100.00%	-
NAPS	0.93	0.83	0.84	1.23	2.55	2.17	2.14	-12.96%
YoY %	12.05%	-1.19%	-31.71%	-51.76%	17.51%	1.40%	-	-
Horiz. %	43.46%	38.79%	39.25%	57.48%	119.16%	101.40%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 304,533
RPS	830.33	813.76	851.36	894.06	1,027.99	938.91	756.33	1.56%
YoY %	2.04%	-4.42%	-4.78%	-13.03%	9.49%	24.14%	-	-
Horiz. %	109.78%	107.59%	112.56%	118.21%	135.92%	124.14%	100.00%	-
EPS	5.57	-0.96	-41.85	2.13	25.18	12.05	26.26	-22.76%
YoY %	680.21%	97.71%	-2,064.79%	-91.54%	108.96%	-54.11%	-	-
Horiz. %	21.21%	-3.66%	-159.37%	8.11%	95.89%	45.89%	100.00%	-
DPS	0.00	0.00	0.00	2.32	5.77	8.66	2.88	-
YoY %	0.00%	0.00%	0.00%	-59.79%	-33.37%	200.69%	-	-
Horiz. %	0.00%	0.00%	0.00%	80.56%	200.35%	300.69%	100.00%	-
NAPS	1.0684	0.9582	0.9699	1.4203	1.4723	1.2516	1.2344	-2.37%
YoY %	11.50%	-1.21%	-31.71%	-3.53%	17.63%	1.39%	-	-
Horiz. %	86.55%	77.62%	78.57%	115.06%	119.27%	101.39%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.66	0.75	0.94	2.12	3.10	4.80	5.30	-
P/RPS	0.09	0.11	0.13	0.27	0.17	0.29	0.40	-22.00%
YoY %	-18.18%	-15.38%	-51.85%	58.82%	-41.38%	-27.50%	-	-
Horiz. %	22.50%	27.50%	32.50%	67.50%	42.50%	72.50%	100.00%	-
P/EPS	13.61	-90.33	-2.59	115.14	7.11	22.97	11.64	2.63%
YoY %	115.07%	-3,387.64%	-102.25%	1,519.41%	-69.05%	97.34%	-	-
Horiz. %	116.92%	-776.03%	-22.25%	989.18%	61.08%	197.34%	100.00%	-
EY	7.35	-1.11	-38.55	0.87	14.07	4.35	8.59	-2.56%
YoY %	762.16%	97.12%	-4,531.03%	-93.82%	223.45%	-49.36%	-	-
Horiz. %	85.56%	-12.92%	-448.78%	10.13%	163.80%	50.64%	100.00%	-
DY	0.00	0.00	0.00	0.94	3.23	3.13	0.94	-
YoY %	0.00%	0.00%	0.00%	-70.90%	3.19%	232.98%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	343.62%	332.98%	100.00%	-
P/NAPS	0.71	0.90	1.12	1.72	1.22	2.21	2.48	-18.80%
YoY %	-21.11%	-19.64%	-34.88%	40.98%	-44.80%	-10.89%	-	-
Horiz. %	28.63%	36.29%	45.16%	69.35%	49.19%	89.11%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	28/08/09	29/08/08	28/08/07	13/09/06	30/08/05	17/08/04	-
Price	0.68	0.77	0.65	1.80	1.38	4.60	4.82	-
P/RPS	0.09	0.11	0.09	0.23	0.08	0.28	0.37	-20.98%
YoY %	-18.18%	22.22%	-60.87%	187.50%	-71.43%	-24.32%	-	-
Horiz. %	24.32%	29.73%	24.32%	62.16%	21.62%	75.68%	100.00%	-
P/EPS	14.02	-92.74	-1.79	97.76	3.16	22.01	10.59	4.78%
YoY %	115.12%	-5,081.01%	-101.83%	2,993.67%	-85.64%	107.84%	-	-
Horiz. %	132.39%	-875.73%	-16.90%	923.14%	29.84%	207.84%	100.00%	-
EY	7.13	-1.08	-55.76	1.02	31.61	4.54	9.45	-4.58%
YoY %	760.19%	98.06%	-5,566.67%	-96.77%	596.26%	-51.96%	-	-
Horiz. %	75.45%	-11.43%	-590.05%	10.79%	334.50%	48.04%	100.00%	-
DY	0.00	0.00	0.00	1.11	7.25	3.26	1.04	-
YoY %	0.00%	0.00%	0.00%	-84.69%	122.39%	213.46%	-	-
Horiz. %	0.00%	0.00%	0.00%	106.73%	697.12%	313.46%	100.00%	-
P/NAPS	0.73	0.93	0.77	1.46	0.54	2.12	2.25	-17.09%
YoY %	-21.51%	20.78%	-47.26%	170.37%	-74.53%	-5.78%	-	-
Horiz. %	32.44%	41.33%	34.22%	64.89%	24.00%	94.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos