[MAA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -31.54%
YoY- -40.99%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 580,946 526,072 513,044 498,750 509,438 448,232 1,726,594 -51.65%
PBT -48,732 -31,024 39,168 40,878 78,238 450,340 143,311 -
Tax -2,592 -904 -4,043 -2,321 -2,010 -401,728 -30,068 -80.51%
NP -51,324 -31,928 35,125 38,557 76,228 48,612 113,243 -
-
NP to SH -46,082 -28,936 42,477 50,109 73,200 47,280 114,095 -
-
Tax Rate - - 10.32% 5.68% 2.57% 89.21% 20.98% -
Total Cost 632,270 558,000 477,919 460,193 433,210 399,620 1,613,351 -46.47%
-
Net Worth 404,815 419,450 426,138 450,375 453,316 423,448 383,550 3.66%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 182 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 404,815 419,450 426,138 450,375 453,316 423,448 383,550 3.66%
NOSH 304,372 303,949 304,384 304,307 304,239 304,639 304,405 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -8.83% -6.07% 6.85% 7.73% 14.96% 10.85% 6.56% -
ROE -11.38% -6.90% 9.97% 11.13% 16.15% 11.17% 29.75% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 190.87 173.08 168.55 163.90 167.45 147.14 567.20 -51.65%
EPS -15.14 -9.52 13.96 16.47 24.06 15.52 37.48 -
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.38 1.40 1.48 1.49 1.39 1.26 3.67%
Adjusted Per Share Value based on latest NOSH - 297,575
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 220.28 199.47 194.53 189.11 193.17 169.96 654.68 -51.65%
EPS -17.47 -10.97 16.11 19.00 27.76 17.93 43.26 -
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.535 1.5904 1.6158 1.7077 1.7189 1.6056 1.4543 3.66%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.55 0.525 0.44 0.41 0.46 0.41 0.41 -
P/RPS 0.29 0.30 0.26 0.25 0.27 0.28 0.07 158.17%
P/EPS -3.63 -5.51 3.15 2.49 1.91 2.64 1.09 -
EY -27.53 -18.13 31.72 40.16 52.30 37.85 91.42 -
DY 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.31 0.28 0.31 0.29 0.33 15.58%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 23/05/13 27/02/13 30/11/12 28/08/12 25/05/12 23/02/12 -
Price 0.565 0.56 0.505 0.50 0.42 0.41 0.41 -
P/RPS 0.30 0.32 0.30 0.31 0.25 0.28 0.07 164.07%
P/EPS -3.73 -5.88 3.62 3.04 1.75 2.64 1.09 -
EY -26.80 -17.00 27.63 32.93 57.29 37.85 91.42 -
DY 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.36 0.34 0.28 0.29 0.33 17.45%

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