[MAA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
13-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -105.86%
YoY- 98.32%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 537,147 2,283,885 1,491,299 1,032,002 434,614 2,887,240 1,810,069 -55.54%
PBT 1,403 3,110 3,229 1,658 7,133 42,968 11,283 -75.11%
Tax -1,063 -4,772 -2,189 -2,304 -381 1,202 1,469 -
NP 340 -1,662 1,040 -646 6,752 44,170 12,752 -91.09%
-
NP to SH 213 -2,176 1,617 -383 6,533 43,940 12,376 -93.35%
-
Tax Rate 75.77% 153.44% 67.79% 138.96% 5.34% -2.80% -13.02% -
Total Cost 536,807 2,285,547 1,490,259 1,032,648 427,862 2,843,070 1,797,317 -55.35%
-
Net Worth 368,185 368,112 306,351 425,000 304,054 391,075 304,420 13.53%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 6,084 - - - 15,216 - -
Div Payout % - 0.00% - - - 34.63% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 368,185 368,112 306,351 425,000 304,054 391,075 304,420 13.53%
NOSH 304,285 304,225 306,351 166,666 152,027 152,169 152,210 58.76%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.06% -0.07% 0.07% -0.06% 1.55% 1.53% 0.70% -
ROE 0.06% -0.59% 0.53% -0.09% 2.15% 11.24% 4.07% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 176.53 750.72 486.79 619.20 285.88 1,897.38 1,189.19 -71.99%
EPS 0.07 -0.71 0.53 -0.13 2.15 14.44 4.07 -93.35%
DPS 0.00 2.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.21 1.21 1.00 2.55 2.00 2.57 2.00 -28.48%
Adjusted Per Share Value based on latest NOSH - 152,272
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 203.80 866.54 565.82 391.56 164.90 1,095.46 686.77 -55.54%
EPS 0.08 -0.83 0.61 -0.15 2.48 16.67 4.70 -93.39%
DPS 0.00 2.31 0.00 0.00 0.00 5.77 0.00 -
NAPS 1.397 1.3967 1.1623 1.6125 1.1536 1.4838 1.155 13.53%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.10 1.76 1.40 3.10 3.10 3.12 4.54 -
P/RPS 1.19 0.23 0.29 0.50 1.08 0.16 0.38 114.19%
P/EPS 3,000.00 -246.06 265.24 -1,349.00 72.14 10.80 55.84 1327.26%
EY 0.03 -0.41 0.38 -0.07 1.39 9.26 1.79 -93.46%
DY 0.00 1.14 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 1.74 1.45 1.40 1.22 1.55 1.21 2.27 -16.25%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 27/11/06 13/09/06 31/05/06 28/02/06 18/11/05 -
Price 2.23 2.02 1.61 1.38 2.90 3.18 3.82 -
P/RPS 1.26 0.27 0.33 0.22 1.01 0.17 0.32 149.56%
P/EPS 3,185.71 -282.42 305.03 -600.52 67.48 11.01 46.98 1567.16%
EY 0.03 -0.35 0.33 -0.17 1.48 9.08 2.13 -94.18%
DY 0.00 0.99 0.00 0.00 0.00 3.14 0.00 -
P/NAPS 1.84 1.67 1.61 0.54 1.45 1.24 1.91 -2.46%

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