[MAA] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
11-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 183.34%
YoY- 112.18%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,338,888 1,087,160 949,252 2,161,966 2,234,912 2,864,944 2,430,280 -32.77%
PBT 1,786 13,224 54,404 31,231 10,126 23,910 44,952 -88.33%
Tax -2,829 -914 -3,012 -15,417 -4,545 -7,726 -10,312 -57.74%
NP -1,042 12,310 51,392 15,814 5,581 16,184 34,640 -
-
NP to SH -1,042 12,310 51,392 15,814 5,581 16,184 34,640 -
-
Tax Rate 158.40% 6.91% 5.54% 49.36% 44.88% 32.31% 22.94% -
Total Cost 1,339,930 1,074,850 897,860 2,146,152 2,229,330 2,848,760 2,395,640 -32.09%
-
Net Worth 260,165 265,919 296,951 280,739 285,544 294,118 281,986 -5.22%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 7,466 - - - -
Div Payout % - - - 47.21% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 260,165 265,919 296,951 280,739 285,544 294,118 281,986 -5.22%
NOSH 150,384 149,393 149,221 149,329 149,499 149,298 143,140 3.34%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -0.08% 1.13% 5.41% 0.73% 0.25% 0.56% 1.43% -
ROE -0.40% 4.63% 17.31% 5.63% 1.95% 5.50% 12.28% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 890.31 727.72 636.13 1,447.78 1,494.92 1,918.93 1,697.83 -34.94%
EPS -0.69 8.24 34.44 10.59 3.73 10.84 24.20 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.73 1.78 1.99 1.88 1.91 1.97 1.97 -8.28%
Adjusted Per Share Value based on latest NOSH - 149,268
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 507.67 412.22 359.93 819.76 847.42 1,086.31 921.50 -32.77%
EPS -0.40 4.67 19.49 6.00 2.12 6.14 13.13 -
DPS 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
NAPS 0.9865 1.0083 1.126 1.0645 1.0827 1.1152 1.0692 -5.22%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 4.44 5.30 6.00 4.80 3.90 3.86 3.52 -
P/RPS 0.50 0.73 0.94 0.33 0.26 0.20 0.21 78.21%
P/EPS -640.38 64.32 17.42 45.33 104.46 35.61 14.55 -
EY -0.16 1.55 5.74 2.21 0.96 2.81 6.88 -
DY 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
P/NAPS 2.57 2.98 3.02 2.55 2.04 1.96 1.79 27.24%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 29/08/02 24/05/02 11/03/02 28/11/01 06/09/01 01/06/01 -
Price 4.24 5.15 6.15 6.10 4.34 5.15 3.90 -
P/RPS 0.48 0.71 0.97 0.42 0.29 0.27 0.23 63.23%
P/EPS -611.54 62.50 17.86 57.60 116.25 47.51 16.12 -
EY -0.16 1.60 5.60 1.74 0.86 2.10 6.21 -
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 2.45 2.89 3.09 3.24 2.27 2.61 1.98 15.24%

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