[MAA] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -383.2%
YoY- -214.59%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,901,261 1,779,642 1,772,092 1,704,388 1,507,707 1,338,888 1,087,160 45.00%
PBT 72,878 10,224 4,010 -57,472 49,925 1,786 13,224 211.03%
Tax 9,805 -1,136 -1,650 -1,416 -29,131 -2,829 -914 -
NP 82,683 9,088 2,360 -58,888 20,794 -1,042 12,310 254.75%
-
NP to SH 82,683 9,088 2,360 -58,888 20,794 -1,042 12,310 254.75%
-
Tax Rate -13.45% 11.11% 41.15% - 58.35% 158.40% 6.91% -
Total Cost 1,818,578 1,770,554 1,769,732 1,763,276 1,486,913 1,339,930 1,074,850 41.85%
-
Net Worth 353,025 276,900 278,358 261,221 282,383 260,165 265,919 20.72%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 7,608 - - - 7,550 - - -
Div Payout % 9.20% - - - 36.31% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 353,025 276,900 278,358 261,221 282,383 260,165 265,919 20.72%
NOSH 152,166 152,142 151,282 150,994 151,007 150,384 149,393 1.23%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.35% 0.51% 0.13% -3.46% 1.38% -0.08% 1.13% -
ROE 23.42% 3.28% 0.85% -22.54% 7.36% -0.40% 4.63% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,249.46 1,169.72 1,171.38 1,128.77 998.43 890.31 727.72 43.24%
EPS 54.33 5.97 1.56 -39.00 13.80 -0.69 8.24 250.41%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.32 1.82 1.84 1.73 1.87 1.73 1.78 19.26%
Adjusted Per Share Value based on latest NOSH - 150,994
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 721.37 675.22 672.36 646.67 572.05 507.99 412.49 45.00%
EPS 31.37 3.45 0.90 -22.34 7.89 -0.40 4.67 254.77%
DPS 2.89 0.00 0.00 0.00 2.86 0.00 0.00 -
NAPS 1.3394 1.0506 1.0561 0.9911 1.0714 0.9871 1.0089 20.73%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.55 5.05 4.58 3.74 4.16 4.44 5.30 -
P/RPS 0.44 0.43 0.39 0.33 0.42 0.50 0.73 -28.57%
P/EPS 10.21 84.54 293.59 -9.59 30.21 -640.38 64.32 -70.58%
EY 9.79 1.18 0.34 -10.43 3.31 -0.16 1.55 240.54%
DY 0.90 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 2.39 2.77 2.49 2.16 2.22 2.57 2.98 -13.64%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 27/08/03 30/05/03 28/02/03 29/11/02 29/08/02 -
Price 6.45 5.40 4.98 4.32 3.98 4.24 5.15 -
P/RPS 0.52 0.46 0.43 0.38 0.40 0.48 0.71 -18.70%
P/EPS 11.87 90.40 319.23 -11.08 28.90 -611.54 62.50 -66.85%
EY 8.42 1.11 0.31 -9.03 3.46 -0.16 1.60 201.63%
DY 0.78 0.00 0.00 0.00 1.26 0.00 0.00 -
P/NAPS 2.78 2.97 2.71 2.50 2.13 2.45 2.89 -2.54%

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