[MAA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1637.09%
YoY- 2032.11%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,076,968 2,303,343 2,144,021 2,212,068 2,148,588 2,283,885 1,988,398 2.94%
PBT -176,292 -84,537 1,412 20,984 5,612 3,110 4,305 -
Tax 39,704 11,270 -792 -6,648 -4,252 -4,772 -2,918 -
NP -136,588 -73,267 620 14,336 1,360 -1,662 1,386 -
-
NP to SH -135,652 -73,767 602 14,800 852 -2,176 2,156 -
-
Tax Rate - - 56.09% 31.68% 75.77% 153.44% 67.78% -
Total Cost 2,213,556 2,376,610 2,143,401 2,197,732 2,147,228 2,285,547 1,987,012 7.45%
-
Net Worth 252,673 289,092 358,586 374,567 368,185 368,112 306,351 -12.04%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 6,084 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 252,673 289,092 358,586 374,567 368,185 368,112 306,351 -12.04%
NOSH 304,425 304,307 301,332 304,526 304,285 304,225 306,351 -0.41%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -6.58% -3.18% 0.03% 0.65% 0.06% -0.07% 0.07% -
ROE -53.69% -25.52% 0.17% 3.95% 0.23% -0.59% 0.70% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 682.26 756.91 711.51 726.40 706.11 750.72 649.06 3.37%
EPS -44.56 -24.24 0.20 4.86 0.28 -0.71 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.83 0.95 1.19 1.23 1.21 1.21 1.00 -11.67%
Adjusted Per Share Value based on latest NOSH - 304,533
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 788.03 873.92 813.47 839.29 815.21 866.54 754.43 2.94%
EPS -51.47 -27.99 0.23 5.62 0.32 -0.83 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 2.31 0.00 -
NAPS 0.9587 1.0969 1.3605 1.4212 1.397 1.3967 1.1623 -12.03%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.23 1.68 2.05 2.12 2.10 1.76 1.40 -
P/RPS 0.18 0.22 0.29 0.29 0.30 0.23 0.22 -12.51%
P/EPS -2.76 -6.93 1,025.00 43.62 750.00 -246.06 198.93 -
EY -36.23 -14.43 0.10 2.29 0.13 -0.41 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 1.14 0.00 -
P/NAPS 1.48 1.77 1.72 1.72 1.74 1.45 1.40 3.77%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 27/11/06 -
Price 1.25 1.28 1.96 1.80 2.23 2.02 1.61 -
P/RPS 0.18 0.17 0.28 0.25 0.32 0.27 0.25 -19.65%
P/EPS -2.81 -5.28 980.00 37.04 796.43 -282.42 228.77 -
EY -35.65 -18.94 0.10 2.70 0.13 -0.35 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.99 0.00 -
P/NAPS 1.51 1.35 1.65 1.46 1.84 1.67 1.61 -4.18%

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