[MAA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -218.51%
YoY- -162.95%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 175,333 586,213 457,405 290,473 131,518 513,044 374,063 -39.68%
PBT 5,350 8,907 -1,050 -24,366 -7,756 39,168 30,659 -68.80%
Tax -1,007 -5,089 -1,657 -1,296 -226 -4,043 -1,741 -30.60%
NP 4,343 3,818 -2,707 -25,662 -7,982 35,125 28,918 -71.77%
-
NP to SH 2,652 4,708 -60 -23,041 -7,234 42,477 37,582 -82.95%
-
Tax Rate 18.82% 57.13% - - - 10.32% 5.68% -
Total Cost 170,990 582,395 460,112 316,135 139,500 477,919 345,145 -37.41%
-
Net Worth 306,052 430,558 420,000 404,815 419,450 426,138 450,375 -22.72%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 90 89 91 - - - -
Div Payout % - 1.93% 0.00% 0.00% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 306,052 430,558 420,000 404,815 419,450 426,138 450,375 -22.72%
NOSH 306,052 303,209 300,000 304,372 303,949 304,384 304,307 0.38%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.48% 0.65% -0.59% -8.83% -6.07% 6.85% 7.73% -
ROE 0.87% 1.09% -0.01% -5.69% -1.72% 9.97% 8.34% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 57.29 193.34 152.47 95.43 43.27 168.55 122.92 -39.91%
EPS 0.87 1.55 -0.02 -7.57 -2.38 13.96 12.35 -82.97%
DPS 0.00 0.03 0.03 0.03 0.00 0.00 0.00 -
NAPS 1.00 1.42 1.40 1.33 1.38 1.40 1.48 -23.01%
Adjusted Per Share Value based on latest NOSH - 304,566
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 66.52 222.42 173.55 110.21 49.90 194.66 141.93 -39.69%
EPS 1.01 1.79 -0.02 -8.74 -2.74 16.12 14.26 -82.90%
DPS 0.00 0.03 0.03 0.03 0.00 0.00 0.00 -
NAPS 1.1612 1.6336 1.5935 1.5359 1.5915 1.6168 1.7088 -22.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.62 0.62 0.665 0.55 0.525 0.44 0.41 -
P/RPS 1.08 0.32 0.44 0.58 1.21 0.26 0.33 120.59%
P/EPS 71.55 39.93 -3,325.00 -7.27 -22.06 3.15 3.32 675.87%
EY 1.40 2.50 -0.03 -13.76 -4.53 31.72 30.12 -87.09%
DY 0.00 0.05 0.05 0.05 0.00 0.00 0.00 -
P/NAPS 0.62 0.44 0.48 0.41 0.38 0.31 0.28 69.96%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 25/11/13 27/08/13 23/05/13 27/02/13 30/11/12 -
Price 0.62 0.655 0.635 0.565 0.56 0.505 0.50 -
P/RPS 1.08 0.34 0.42 0.59 1.29 0.30 0.41 90.84%
P/EPS 71.55 42.18 -3,175.00 -7.46 -23.53 3.62 4.05 579.51%
EY 1.40 2.37 -0.03 -13.40 -4.25 27.63 24.70 -85.27%
DY 0.00 0.05 0.05 0.05 0.00 0.00 0.00 -
P/NAPS 0.62 0.46 0.45 0.42 0.41 0.36 0.34 49.31%

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