[MAA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -34.66%
YoY- 195.7%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,169,832 2,160,280 2,079,703 1,963,922 1,949,546 1,878,052 2,219,376 -1.49%
PBT 4,486 33,440 60,093 55,502 83,036 100,808 -52,351 -
Tax -4,218 -12,904 -7,717 -7,354 -9,246 -7,208 -17,651 -61.59%
NP 268 20,536 52,376 48,148 73,790 93,600 -70,002 -
-
NP to SH 48 19,124 52,256 49,114 75,172 95,904 -69,307 -
-
Tax Rate 94.03% 38.59% 12.84% 13.25% 11.13% 7.15% - -
Total Cost 2,169,564 2,139,744 2,027,327 1,915,774 1,875,756 1,784,452 2,289,378 -3.52%
-
Net Worth 223,200 283,205 261,787 252,468 252,602 234,283 213,037 3.16%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 223,200 283,205 261,787 252,468 252,602 234,283 213,037 3.16%
NOSH 240,000 304,522 304,403 304,178 304,340 304,263 304,339 -14.68%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.01% 0.95% 2.52% 2.45% 3.78% 4.98% -3.15% -
ROE 0.02% 6.75% 19.96% 19.45% 29.76% 40.94% -32.53% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 904.10 709.40 683.21 645.65 640.58 617.24 729.24 15.45%
EPS 0.02 6.28 17.17 16.15 24.70 31.48 -22.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.86 0.83 0.83 0.77 0.70 20.91%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 822.74 819.12 788.57 744.67 739.21 712.11 841.53 -1.49%
EPS 0.02 7.25 19.81 18.62 28.50 36.36 -26.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8463 1.0738 0.9926 0.9573 0.9578 0.8883 0.8078 3.16%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.66 0.71 0.69 0.77 0.75 0.46 0.45 -
P/RPS 0.07 0.10 0.10 0.12 0.12 0.07 0.06 10.85%
P/EPS 3,300.00 11.31 4.02 4.77 3.04 1.46 -1.98 -
EY 0.03 8.85 24.88 20.97 32.93 68.52 -50.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.80 0.93 0.90 0.60 0.64 7.18%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 31/05/10 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.68 0.64 0.69 0.73 0.77 0.67 0.41 -
P/RPS 0.08 0.09 0.10 0.11 0.12 0.11 0.06 21.20%
P/EPS 3,400.00 10.19 4.02 4.52 3.12 2.13 -1.80 -
EY 0.03 9.81 24.88 22.12 32.08 47.04 -55.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.80 0.88 0.93 0.87 0.59 15.29%

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