[MAA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2094.31%
YoY- 31.49%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,779,642 1,772,092 1,704,388 1,507,707 1,338,888 1,087,160 949,252 51.98%
PBT 10,224 4,010 -57,472 49,925 1,786 13,224 54,404 -67.15%
Tax -1,136 -1,650 -1,416 -29,131 -2,829 -914 -3,012 -47.76%
NP 9,088 2,360 -58,888 20,794 -1,042 12,310 51,392 -68.46%
-
NP to SH 9,088 2,360 -58,888 20,794 -1,042 12,310 51,392 -68.46%
-
Tax Rate 11.11% 41.15% - 58.35% 158.40% 6.91% 5.54% -
Total Cost 1,770,554 1,769,732 1,763,276 1,486,913 1,339,930 1,074,850 897,860 57.18%
-
Net Worth 276,900 278,358 261,221 282,383 260,165 265,919 296,951 -4.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 7,550 - - - -
Div Payout % - - - 36.31% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 276,900 278,358 261,221 282,383 260,165 265,919 296,951 -4.54%
NOSH 152,142 151,282 150,994 151,007 150,384 149,393 149,221 1.29%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.51% 0.13% -3.46% 1.38% -0.08% 1.13% 5.41% -
ROE 3.28% 0.85% -22.54% 7.36% -0.40% 4.63% 17.31% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,169.72 1,171.38 1,128.77 998.43 890.31 727.72 636.13 50.03%
EPS 5.97 1.56 -39.00 13.80 -0.69 8.24 34.44 -68.87%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.82 1.84 1.73 1.87 1.73 1.78 1.99 -5.77%
Adjusted Per Share Value based on latest NOSH - 152,153
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 675.22 672.36 646.67 572.05 507.99 412.49 360.16 51.98%
EPS 3.45 0.90 -22.34 7.89 -0.40 4.67 19.50 -68.45%
DPS 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
NAPS 1.0506 1.0561 0.9911 1.0714 0.9871 1.0089 1.1267 -4.55%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.05 4.58 3.74 4.16 4.44 5.30 6.00 -
P/RPS 0.43 0.39 0.33 0.42 0.50 0.73 0.94 -40.60%
P/EPS 84.54 293.59 -9.59 30.21 -640.38 64.32 17.42 186.36%
EY 1.18 0.34 -10.43 3.31 -0.16 1.55 5.74 -65.13%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 2.77 2.49 2.16 2.22 2.57 2.98 3.02 -5.59%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 30/05/03 28/02/03 29/11/02 29/08/02 24/05/02 -
Price 5.40 4.98 4.32 3.98 4.24 5.15 6.15 -
P/RPS 0.46 0.43 0.38 0.40 0.48 0.71 0.97 -39.16%
P/EPS 90.40 319.23 -11.08 28.90 -611.54 62.50 17.86 194.50%
EY 1.11 0.31 -9.03 3.46 -0.16 1.60 5.60 -65.97%
DY 0.00 0.00 0.00 1.26 0.00 0.00 0.00 -
P/NAPS 2.97 2.71 2.50 2.13 2.45 2.89 3.09 -2.60%

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