[MAA] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2107.93%
YoY- -3290.03%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,264,064 2,079,703 2,219,376 2,303,343 2,283,885 2,887,240 2,247,556 0.12%
PBT 36,889 60,093 -52,351 -84,537 3,110 42,968 63,397 -8.62%
Tax -6,872 -7,717 -17,651 11,270 -4,772 1,202 -20,994 -16.97%
NP 30,017 52,376 -70,002 -73,267 -1,662 44,170 42,403 -5.59%
-
NP to SH 27,465 52,256 -69,307 -73,767 -2,176 43,940 42,403 -6.97%
-
Tax Rate 18.63% 12.84% - - 153.44% -2.80% 33.12% -
Total Cost 2,234,047 2,027,327 2,289,378 2,376,610 2,285,547 2,843,070 2,205,153 0.21%
-
Net Worth 285,760 261,725 213,097 307,326 369,425 304,369 366,748 -4.07%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 6,106 15,218 22,826 -
Div Payout % - - - - 0.00% 34.63% 53.83% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 285,760 261,725 213,097 307,326 369,425 304,369 366,748 -4.07%
NOSH 304,000 304,331 304,425 304,283 305,310 152,184 152,177 12.21%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 1.33% 2.52% -3.15% -3.18% -0.07% 1.53% 1.89% -
ROE 9.61% 19.97% -32.52% -24.00% -0.59% 14.44% 11.56% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 744.76 683.37 729.04 756.97 748.05 1,897.20 1,476.93 -10.77%
EPS 9.03 17.17 -22.77 -24.24 -0.71 28.87 27.86 -17.11%
DPS 0.00 0.00 0.00 0.00 2.00 10.00 15.00 -
NAPS 0.94 0.86 0.70 1.01 1.21 2.00 2.41 -14.51%
Adjusted Per Share Value based on latest NOSH - 304,283
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 859.02 789.07 842.07 873.92 866.54 1,095.46 852.76 0.12%
EPS 10.42 19.83 -26.30 -27.99 -0.83 16.67 16.09 -6.98%
DPS 0.00 0.00 0.00 0.00 2.32 5.77 8.66 -
NAPS 1.0842 0.993 0.8085 1.166 1.4017 1.1548 1.3915 -4.07%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.73 0.69 0.45 1.68 1.76 3.12 4.96 -
P/RPS 0.10 0.10 0.06 0.22 0.24 0.16 0.34 -18.44%
P/EPS 8.08 4.02 -1.98 -6.93 -246.94 10.81 17.80 -12.32%
EY 12.38 24.89 -50.59 -14.43 -0.40 9.25 5.62 14.06%
DY 0.00 0.00 0.00 0.00 1.14 3.21 3.02 -
P/NAPS 0.78 0.80 0.64 1.66 1.45 1.56 2.06 -14.93%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 25/02/05 -
Price 0.80 0.69 0.41 1.28 2.02 3.18 5.05 -
P/RPS 0.11 0.10 0.06 0.17 0.27 0.17 0.34 -17.13%
P/EPS 8.85 4.02 -1.80 -5.28 -283.42 11.01 18.12 -11.25%
EY 11.29 24.89 -55.53 -18.94 -0.35 9.08 5.52 12.65%
DY 0.00 0.00 0.00 0.00 0.99 3.14 2.97 -
P/NAPS 0.85 0.80 0.59 1.27 1.67 1.59 2.10 -13.98%

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