[MAA] QoQ Annualized Quarter Result on 30-Jun-2021

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2021
Profit Trend
QoQ- -78.9%
YoY- 151.97%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 295,477 253,807 256,771 273,924 233,020 213,621 219,024 22.11%
PBT -61,365 23,825 26,293 22,891 59,388 44,901 35,701 -
Tax -12,839 -11,684 -21,508 -25,677 -28,420 -5,840 -14,786 -8.99%
NP -74,204 12,140 4,785 -2,786 30,968 39,061 20,914 -
-
NP to SH -65,791 19,171 13,516 7,615 36,084 39,789 20,578 -
-
Tax Rate - 49.04% 81.80% 112.17% 47.85% 13.01% 41.42% -
Total Cost 369,681 241,666 251,986 276,710 202,052 174,560 198,109 51.62%
-
Net Worth 456,256 543,287 535,375 538,013 552,325 550,605 504,267 -6.45%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 456,256 543,287 535,375 538,013 552,325 550,605 504,267 -6.45%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -25.11% 4.78% 1.86% -1.02% 13.29% 18.29% 9.55% -
ROE -14.42% 3.53% 2.52% 1.42% 6.53% 7.23% 4.08% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 112.04 96.24 97.36 103.86 86.91 78.37 80.35 24.83%
EPS -24.95 7.27 5.13 2.88 13.44 14.82 7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 2.06 2.03 2.04 2.06 2.02 1.85 -4.37%
Adjusted Per Share Value based on latest NOSH - 273,518
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 112.11 96.30 97.42 103.93 88.41 81.05 83.10 22.11%
EPS -24.96 7.27 5.13 2.89 13.69 15.10 7.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7311 2.0613 2.0313 2.0413 2.0956 2.0891 1.9133 -6.45%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.585 0.58 0.70 0.755 0.84 0.775 0.68 -
P/RPS 0.52 0.60 0.72 0.73 0.97 0.99 0.85 -27.95%
P/EPS -2.35 7.98 13.66 26.15 6.24 5.31 9.01 -
EY -42.64 12.53 7.32 3.82 16.02 18.84 11.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.34 0.37 0.41 0.38 0.37 -5.48%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 25/02/22 23/11/21 24/08/21 31/05/21 26/02/21 04/11/20 -
Price 0.615 0.60 0.68 0.76 0.88 0.70 0.615 -
P/RPS 0.55 0.62 0.70 0.73 1.01 0.89 0.77 -20.11%
P/EPS -2.47 8.25 13.27 26.32 6.54 4.80 8.15 -
EY -40.56 12.12 7.54 3.80 15.29 20.85 12.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.33 0.37 0.43 0.35 0.33 5.97%

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