[MAA] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 139.15%
YoY- -96.74%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,303,343 2,144,021 2,212,068 2,148,588 2,283,885 1,988,398 2,064,004 7.56%
PBT -84,537 1,412 20,984 5,612 3,110 4,305 3,316 -
Tax 11,270 -792 -6,648 -4,252 -4,772 -2,918 -4,608 -
NP -73,267 620 14,336 1,360 -1,662 1,386 -1,292 1365.22%
-
NP to SH -73,767 602 14,800 852 -2,176 2,156 -766 1983.57%
-
Tax Rate - 56.09% 31.68% 75.77% 153.44% 67.78% 138.96% -
Total Cost 2,376,610 2,143,401 2,197,732 2,147,228 2,285,547 1,987,012 2,065,296 9.78%
-
Net Worth 289,092 358,586 374,567 368,185 368,112 306,351 425,000 -22.60%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 6,084 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 289,092 358,586 374,567 368,185 368,112 306,351 425,000 -22.60%
NOSH 304,307 301,332 304,526 304,285 304,225 306,351 166,666 49.22%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -3.18% 0.03% 0.65% 0.06% -0.07% 0.07% -0.06% -
ROE -25.52% 0.17% 3.95% 0.23% -0.59% 0.70% -0.18% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 756.91 711.51 726.40 706.11 750.72 649.06 1,238.40 -27.91%
EPS -24.24 0.20 4.86 0.28 -0.71 0.71 -0.26 1939.16%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.95 1.19 1.23 1.21 1.21 1.00 2.55 -48.13%
Adjusted Per Share Value based on latest NOSH - 304,285
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 873.92 813.47 839.29 815.21 866.54 754.43 783.11 7.56%
EPS -27.99 0.23 5.62 0.32 -0.83 0.82 -0.29 1986.67%
DPS 0.00 0.00 0.00 0.00 2.31 0.00 0.00 -
NAPS 1.0969 1.3605 1.4212 1.397 1.3967 1.1623 1.6125 -22.59%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.68 2.05 2.12 2.10 1.76 1.40 3.10 -
P/RPS 0.22 0.29 0.29 0.30 0.23 0.22 0.25 -8.14%
P/EPS -6.93 1,025.00 43.62 750.00 -246.06 198.93 -674.50 -95.23%
EY -14.43 0.10 2.29 0.13 -0.41 0.50 -0.15 1982.11%
DY 0.00 0.00 0.00 0.00 1.14 0.00 0.00 -
P/NAPS 1.77 1.72 1.72 1.74 1.45 1.40 1.22 28.07%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 27/11/06 13/09/06 -
Price 1.28 1.96 1.80 2.23 2.02 1.61 1.38 -
P/RPS 0.17 0.28 0.25 0.32 0.27 0.25 0.11 33.56%
P/EPS -5.28 980.00 37.04 796.43 -282.42 228.77 -300.26 -93.18%
EY -18.94 0.10 2.70 0.13 -0.35 0.44 -0.33 1376.97%
DY 0.00 0.00 0.00 0.00 0.99 0.00 0.00 -
P/NAPS 1.35 1.65 1.46 1.84 1.67 1.61 0.54 83.89%

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