[MAA] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -108.47%
YoY- -118.68%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,772,092 1,704,388 1,507,707 1,338,888 1,087,160 949,252 2,161,966 -12.44%
PBT 4,010 -57,472 49,925 1,786 13,224 54,404 31,231 -74.64%
Tax -1,650 -1,416 -29,131 -2,829 -914 -3,012 -15,417 -77.55%
NP 2,360 -58,888 20,794 -1,042 12,310 51,392 15,814 -71.96%
-
NP to SH 2,360 -58,888 20,794 -1,042 12,310 51,392 15,814 -71.96%
-
Tax Rate 41.15% - 58.35% 158.40% 6.91% 5.54% 49.36% -
Total Cost 1,769,732 1,763,276 1,486,913 1,339,930 1,074,850 897,860 2,146,152 -12.09%
-
Net Worth 278,358 261,221 282,383 260,165 265,919 296,951 280,739 -0.56%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 7,550 - - - 7,466 -
Div Payout % - - 36.31% - - - 47.21% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 278,358 261,221 282,383 260,165 265,919 296,951 280,739 -0.56%
NOSH 151,282 150,994 151,007 150,384 149,393 149,221 149,329 0.87%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.13% -3.46% 1.38% -0.08% 1.13% 5.41% 0.73% -
ROE 0.85% -22.54% 7.36% -0.40% 4.63% 17.31% 5.63% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,171.38 1,128.77 998.43 890.31 727.72 636.13 1,447.78 -13.20%
EPS 1.56 -39.00 13.80 -0.69 8.24 34.44 10.59 -72.20%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.84 1.73 1.87 1.73 1.78 1.99 1.88 -1.42%
Adjusted Per Share Value based on latest NOSH - 152,149
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 672.36 646.67 572.05 507.99 412.49 360.16 820.28 -12.44%
EPS 0.90 -22.34 7.89 -0.40 4.67 19.50 6.00 -71.86%
DPS 0.00 0.00 2.86 0.00 0.00 0.00 2.83 -
NAPS 1.0561 0.9911 1.0714 0.9871 1.0089 1.1267 1.0652 -0.57%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.58 3.74 4.16 4.44 5.30 6.00 4.80 -
P/RPS 0.39 0.33 0.42 0.50 0.73 0.94 0.33 11.81%
P/EPS 293.59 -9.59 30.21 -640.38 64.32 17.42 45.33 248.65%
EY 0.34 -10.43 3.31 -0.16 1.55 5.74 2.21 -71.38%
DY 0.00 0.00 1.20 0.00 0.00 0.00 1.04 -
P/NAPS 2.49 2.16 2.22 2.57 2.98 3.02 2.55 -1.57%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 28/02/03 29/11/02 29/08/02 24/05/02 11/03/02 -
Price 4.98 4.32 3.98 4.24 5.15 6.15 6.10 -
P/RPS 0.43 0.38 0.40 0.48 0.71 0.97 0.42 1.58%
P/EPS 319.23 -11.08 28.90 -611.54 62.50 17.86 57.60 214.15%
EY 0.31 -9.03 3.46 -0.16 1.60 5.60 1.74 -68.43%
DY 0.00 0.00 1.26 0.00 0.00 0.00 0.82 -
P/NAPS 2.71 2.50 2.13 2.45 2.89 3.09 3.24 -11.25%

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