[MAA] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -13.68%
YoY- 116666.66%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 448,232 1,726,594 2,142,969 2,182,892 1,954,340 2,252,911 2,154,618 -64.85%
PBT 450,340 143,311 117,353 87,914 99,124 36,748 39,442 406.30%
Tax -401,728 -30,068 -31,856 -30,380 -33,068 -6,764 -12,624 902.09%
NP 48,612 113,243 85,497 57,534 66,056 29,984 26,818 48.61%
-
NP to SH 47,280 114,095 84,917 56,048 64,932 27,435 26,244 48.00%
-
Tax Rate 89.21% 20.98% 27.15% 34.56% 33.36% 18.41% 32.01% -
Total Cost 399,620 1,613,351 2,057,472 2,125,358 1,888,284 2,222,927 2,127,800 -67.17%
-
Net Worth 423,448 383,550 350,106 313,406 301,513 285,907 310,303 23.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 423,448 383,550 350,106 313,406 301,513 285,907 310,303 23.00%
NOSH 304,639 304,405 304,440 304,277 304,559 304,157 304,219 0.09%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.85% 6.56% 3.99% 2.64% 3.38% 1.33% 1.24% -
ROE 11.17% 29.75% 24.25% 17.88% 21.54% 9.60% 8.46% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 147.14 567.20 703.90 717.40 641.69 740.71 708.24 -64.88%
EPS 15.52 37.48 27.89 18.42 21.32 9.02 8.61 48.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.26 1.15 1.03 0.99 0.94 1.02 22.89%
Adjusted Per Share Value based on latest NOSH - 304,677
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 169.96 654.68 812.56 827.69 741.03 854.24 816.97 -64.85%
EPS 17.93 43.26 32.20 21.25 24.62 10.40 9.95 48.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6056 1.4543 1.3275 1.1884 1.1433 1.0841 1.1766 23.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.41 0.41 0.50 0.75 0.82 0.73 0.65 -
P/RPS 0.28 0.07 0.07 0.10 0.13 0.10 0.09 112.96%
P/EPS 2.64 1.09 1.79 4.07 3.85 8.09 7.53 -50.24%
EY 37.85 91.42 55.79 24.56 26.00 12.36 13.27 100.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.43 0.73 0.83 0.78 0.64 -40.97%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 23/02/12 21/11/11 23/08/11 23/05/11 25/02/11 29/11/10 -
Price 0.41 0.41 0.41 0.61 1.26 0.80 0.62 -
P/RPS 0.28 0.07 0.06 0.09 0.20 0.11 0.09 112.96%
P/EPS 2.64 1.09 1.47 3.31 5.91 8.87 7.19 -48.69%
EY 37.85 91.42 68.03 30.20 16.92 11.28 13.91 94.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.36 0.59 1.27 0.85 0.61 -39.05%

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