[MAA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -83.89%
YoY- -16021.6%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,219,376 2,025,402 2,096,008 2,076,968 2,303,343 2,144,021 2,212,068 0.21%
PBT -52,351 -62,185 -68,406 -176,292 -84,537 1,412 20,984 -
Tax -17,651 9,161 8,722 39,704 11,270 -792 -6,648 91.17%
NP -70,002 -53,024 -59,684 -136,588 -73,267 620 14,336 -
-
NP to SH -69,307 -51,320 -58,386 -135,652 -73,767 602 14,800 -
-
Tax Rate - - - - - 56.09% 31.68% -
Total Cost 2,289,378 2,078,426 2,155,692 2,213,556 2,376,610 2,143,401 2,197,732 2.74%
-
Net Worth 213,037 246,457 255,705 252,673 289,092 358,586 374,567 -31.23%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 213,037 246,457 255,705 252,673 289,092 358,586 374,567 -31.23%
NOSH 304,339 304,268 304,410 304,425 304,307 301,332 304,526 -0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -3.15% -2.62% -2.85% -6.58% -3.18% 0.03% 0.65% -
ROE -32.53% -20.82% -22.83% -53.69% -25.52% 0.17% 3.95% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 729.24 665.66 688.55 682.26 756.91 711.51 726.40 0.25%
EPS -22.77 -16.87 -19.18 -44.56 -24.24 0.20 4.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.81 0.84 0.83 0.95 1.19 1.23 -31.20%
Adjusted Per Share Value based on latest NOSH - 304,425
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 841.53 767.98 794.75 787.53 873.37 812.95 838.76 0.21%
EPS -26.28 -19.46 -22.14 -51.44 -27.97 0.23 5.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8078 0.9345 0.9696 0.9581 1.0962 1.3597 1.4203 -31.23%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.45 0.61 0.94 1.23 1.68 2.05 2.12 -
P/RPS 0.06 0.09 0.14 0.18 0.22 0.29 0.29 -64.85%
P/EPS -1.98 -3.62 -4.90 -2.76 -6.93 1,025.00 43.62 -
EY -50.61 -27.65 -20.40 -36.23 -14.43 0.10 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 1.12 1.48 1.77 1.72 1.72 -48.11%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 29/11/07 28/08/07 -
Price 0.41 0.51 0.65 1.25 1.28 1.96 1.80 -
P/RPS 0.06 0.08 0.09 0.18 0.17 0.28 0.25 -61.21%
P/EPS -1.80 -3.02 -3.39 -2.81 -5.28 980.00 37.04 -
EY -55.54 -33.07 -29.51 -35.65 -18.94 0.10 2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.77 1.51 1.35 1.65 1.46 -45.19%

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