[MAA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -99.5%
YoY- -99.94%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 488,585 2,252,911 1,615,964 1,084,916 540,070 2,079,703 1,472,942 -52.11%
PBT 24,781 36,748 29,582 2,243 8,360 60,093 41,627 -29.25%
Tax -8,267 -6,764 -9,468 -2,109 -3,226 -7,717 -5,516 30.99%
NP 16,514 29,984 20,114 134 5,134 52,376 36,111 -40.67%
-
NP to SH 16,233 27,435 19,683 24 4,781 52,256 36,836 -42.11%
-
Tax Rate 33.36% 18.41% 32.01% 94.03% 38.59% 12.84% 13.25% -
Total Cost 472,071 2,222,927 1,595,850 1,084,782 534,936 2,027,327 1,436,831 -52.41%
-
Net Worth 301,513 285,907 310,303 223,200 283,205 261,787 252,468 12.57%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 301,513 285,907 310,303 223,200 283,205 261,787 252,468 12.57%
NOSH 304,559 304,157 304,219 240,000 304,522 304,403 304,178 0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.38% 1.33% 1.24% 0.01% 0.95% 2.52% 2.45% -
ROE 5.38% 9.60% 6.34% 0.01% 1.69% 19.96% 14.59% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 160.42 740.71 531.18 452.05 177.35 683.21 484.24 -52.15%
EPS 5.33 9.02 6.46 0.01 1.57 17.17 12.11 -42.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.94 1.02 0.93 0.93 0.86 0.83 12.48%
Adjusted Per Share Value based on latest NOSH - 302,993
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 185.38 854.79 613.12 411.63 204.91 789.07 558.86 -52.11%
EPS 6.16 10.41 7.47 0.01 1.81 19.83 13.98 -42.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.144 1.0848 1.1773 0.8469 1.0745 0.9933 0.9579 12.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.82 0.73 0.65 0.66 0.71 0.69 0.77 -
P/RPS 0.51 0.10 0.12 0.15 0.40 0.10 0.16 116.74%
P/EPS 15.38 8.09 10.05 6,600.00 45.22 4.02 6.36 80.26%
EY 6.50 12.36 9.95 0.02 2.21 24.88 15.73 -44.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.78 0.64 0.71 0.76 0.80 0.93 -7.30%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 25/02/11 29/11/10 24/08/10 31/05/10 25/02/10 26/11/09 -
Price 1.26 0.80 0.62 0.68 0.64 0.69 0.73 -
P/RPS 0.79 0.11 0.12 0.15 0.36 0.10 0.15 203.01%
P/EPS 23.64 8.87 9.58 6,800.00 40.76 4.02 6.03 148.83%
EY 4.23 11.28 10.44 0.01 2.45 24.88 16.59 -59.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.85 0.61 0.73 0.69 0.80 0.88 27.73%

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