[MAA] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -29.6%
YoY- -57.56%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 136,175 566,096 429,692 290,222 144,060 694,987 524,136 -59.25%
PBT 2,149 32,621 1,314 2,718 2,526 19,244 15,784 -73.50%
Tax -1,635 -9,535 -2,405 -1,659 -700 -1,451 -2,604 -26.65%
NP 514 23,086 -1,091 1,059 1,826 17,793 13,180 -88.47%
-
NP to SH -140 24,625 -940 578 821 16,742 11,329 -
-
Tax Rate 76.08% 29.23% 183.03% 61.04% 27.71% 7.54% 16.50% -
Total Cost 135,661 543,010 430,783 289,163 142,234 677,194 510,956 -58.65%
-
Net Worth 383,599 419,845 394,193 390,150 422,662 422,708 304,751 16.56%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 83 178 181 86 - 182 182 -40.72%
Div Payout % 0.00% 0.73% 0.00% 15.00% - 1.09% 1.61% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 383,599 419,845 394,193 390,150 422,662 422,708 304,751 16.56%
NOSH 279,999 297,762 303,225 288,999 304,074 304,107 304,751 -5.48%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.38% 4.08% -0.25% 0.36% 1.27% 2.56% 2.51% -
ROE -0.04% 5.87% -0.24% 0.15% 0.19% 3.96% 3.72% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 48.63 190.12 141.71 100.42 47.38 228.53 171.99 -56.88%
EPS -0.05 8.27 -0.31 0.20 0.27 5.51 3.72 -
DPS 0.03 0.06 0.06 0.03 0.00 0.06 0.06 -36.97%
NAPS 1.37 1.41 1.30 1.35 1.39 1.39 1.00 23.32%
Adjusted Per Share Value based on latest NOSH - 347,142
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 51.63 214.65 162.93 110.04 54.62 263.52 198.74 -59.25%
EPS -0.05 9.34 -0.36 0.22 0.31 6.35 4.30 -
DPS 0.03 0.07 0.07 0.03 0.00 0.07 0.07 -43.12%
NAPS 1.4545 1.5919 1.4947 1.4793 1.6026 1.6028 1.1555 16.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.95 0.935 0.745 0.77 0.70 0.65 0.67 -
P/RPS 1.95 0.49 0.53 0.77 1.48 0.28 0.39 192.11%
P/EPS -1,900.00 11.31 -240.32 385.00 259.26 11.81 18.02 -
EY -0.05 8.84 -0.42 0.26 0.39 8.47 5.55 -
DY 0.03 0.06 0.08 0.04 0.00 0.09 0.09 -51.89%
P/NAPS 0.69 0.66 0.57 0.57 0.50 0.47 0.67 1.97%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 24/11/15 28/08/15 27/05/15 26/02/15 19/11/14 -
Price 1.12 0.96 0.78 0.715 0.755 0.725 0.65 -
P/RPS 2.30 0.50 0.55 0.71 1.59 0.32 0.38 231.75%
P/EPS -2,240.00 11.61 -251.61 357.50 279.63 13.17 17.49 -
EY -0.04 8.61 -0.40 0.28 0.36 7.59 5.72 -
DY 0.03 0.06 0.08 0.04 0.00 0.08 0.09 -51.89%
P/NAPS 0.82 0.68 0.60 0.53 0.54 0.52 0.65 16.73%

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