[MAA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -168.12%
YoY- -161.2%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 586,213 609,873 580,946 526,072 513,044 498,750 509,438 9.78%
PBT 8,907 -1,400 -48,732 -31,024 39,168 40,878 78,238 -76.41%
Tax -5,089 -2,209 -2,592 -904 -4,043 -2,321 -2,010 85.44%
NP 3,818 -3,609 -51,324 -31,928 35,125 38,557 76,228 -86.33%
-
NP to SH 4,708 -80 -46,082 -28,936 42,477 50,109 73,200 -83.86%
-
Tax Rate 57.13% - - - 10.32% 5.68% 2.57% -
Total Cost 582,395 613,482 632,270 558,000 477,919 460,193 433,210 21.74%
-
Net Worth 430,558 420,000 404,815 419,450 426,138 450,375 453,316 -3.36%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 90 120 182 - - - - -
Div Payout % 1.93% 0.00% 0.00% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 430,558 420,000 404,815 419,450 426,138 450,375 453,316 -3.36%
NOSH 303,209 300,000 304,372 303,949 304,384 304,307 304,239 -0.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.65% -0.59% -8.83% -6.07% 6.85% 7.73% 14.96% -
ROE 1.09% -0.02% -11.38% -6.90% 9.97% 11.13% 16.15% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 193.34 203.29 190.87 173.08 168.55 163.90 167.45 10.02%
EPS 1.55 -0.03 -15.14 -9.52 13.96 16.47 24.06 -83.84%
DPS 0.03 0.04 0.06 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.33 1.38 1.40 1.48 1.49 -3.14%
Adjusted Per Share Value based on latest NOSH - 303,949
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 222.42 231.40 220.42 199.60 194.66 189.23 193.29 9.78%
EPS 1.79 -0.03 -17.48 -10.98 16.12 19.01 27.77 -83.84%
DPS 0.03 0.05 0.07 0.00 0.00 0.00 0.00 -
NAPS 1.6336 1.5935 1.5359 1.5915 1.6168 1.7088 1.72 -3.36%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.62 0.665 0.55 0.525 0.44 0.41 0.46 -
P/RPS 0.32 0.33 0.29 0.30 0.26 0.25 0.27 11.95%
P/EPS 39.93 -2,493.75 -3.63 -5.51 3.15 2.49 1.91 654.69%
EY 2.50 -0.04 -27.53 -18.13 31.72 40.16 52.30 -86.75%
DY 0.05 0.06 0.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.41 0.38 0.31 0.28 0.31 26.21%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 27/08/13 23/05/13 27/02/13 30/11/12 28/08/12 -
Price 0.655 0.635 0.565 0.56 0.505 0.50 0.42 -
P/RPS 0.34 0.31 0.30 0.32 0.30 0.31 0.25 22.68%
P/EPS 42.18 -2,381.25 -3.73 -5.88 3.62 3.04 1.75 729.58%
EY 2.37 -0.04 -26.80 -17.00 27.63 32.93 57.29 -87.96%
DY 0.05 0.06 0.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.42 0.41 0.36 0.34 0.28 39.10%

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