[MAA] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 36.94%
YoY- -86.7%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,738,456 2,887,240 2,413,425 2,416,200 2,612,180 2,247,556 1,471,749 11.75%
PBT 28,532 42,968 15,044 -54,916 -82,616 63,397 -9,552 -
Tax -1,524 1,202 1,958 9,052 9,532 -20,994 -907 41.38%
NP 27,008 44,170 17,002 -45,864 -73,084 42,403 -10,459 -
-
NP to SH 26,132 43,940 16,501 -45,722 -72,504 42,403 -10,459 -
-
Tax Rate 5.34% -2.80% -13.02% - - 33.12% - -
Total Cost 1,711,448 2,843,070 2,396,422 2,462,064 2,685,264 2,205,153 1,482,208 10.07%
-
Net Worth 304,054 391,075 304,420 330,241 336,399 359,102 351,678 -9.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 15,216 - - - 22,824 - -
Div Payout % - 34.63% - - - 53.83% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 304,054 391,075 304,420 330,241 336,399 359,102 351,678 -9.25%
NOSH 152,027 152,169 152,210 152,185 152,216 152,162 152,241 -0.09%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.55% 1.53% 0.70% -1.90% -2.80% 1.89% -0.71% -
ROE 8.59% 11.24% 5.42% -13.85% -21.55% 11.81% -2.97% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,143.52 1,897.38 1,585.59 1,587.67 1,716.09 1,477.08 966.72 11.85%
EPS 8.60 14.44 5.43 -30.04 -47.64 27.86 -6.87 -
DPS 0.00 10.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.00 2.57 2.00 2.17 2.21 2.36 2.31 -9.16%
Adjusted Per Share Value based on latest NOSH - 152,109
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 659.60 1,095.46 915.69 916.74 991.10 852.76 558.40 11.75%
EPS 9.91 16.67 6.26 -17.35 -27.51 16.09 -3.97 -
DPS 0.00 5.77 0.00 0.00 0.00 8.66 0.00 -
NAPS 1.1536 1.4838 1.155 1.253 1.2763 1.3625 1.3343 -9.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.10 3.12 4.54 4.80 4.90 4.96 5.15 -
P/RPS 0.27 0.16 0.29 0.30 0.29 0.34 0.53 -36.24%
P/EPS 18.03 10.80 41.88 -15.98 -10.29 17.80 -74.96 -
EY 5.54 9.26 2.39 -6.26 -9.72 5.62 -1.33 -
DY 0.00 3.21 0.00 0.00 0.00 3.02 0.00 -
P/NAPS 1.55 1.21 2.27 2.21 2.22 2.10 2.23 -21.55%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 18/11/05 30/08/05 31/05/05 25/02/05 30/11/04 -
Price 2.90 3.18 3.82 4.60 4.70 5.05 5.40 -
P/RPS 0.25 0.17 0.24 0.29 0.27 0.34 0.56 -41.61%
P/EPS 16.87 11.01 35.24 -15.31 -9.87 18.12 -78.60 -
EY 5.93 9.08 2.84 -6.53 -10.13 5.52 -1.27 -
DY 0.00 3.14 0.00 0.00 0.00 2.97 0.00 -
P/NAPS 1.45 1.24 1.91 2.12 2.13 2.14 2.34 -27.33%

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