[MAA] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -112.71%
YoY- -118.68%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 886,046 426,097 1,507,707 1,004,166 543,580 237,313 2,161,966 -44.91%
PBT 2,005 -14,368 49,925 1,340 6,612 13,601 31,231 -84.04%
Tax -825 -354 -29,131 -2,122 -457 -753 -15,417 -85.87%
NP 1,180 -14,722 20,794 -782 6,155 12,848 15,814 -82.36%
-
NP to SH 1,180 -14,722 20,794 -782 6,155 12,848 15,814 -82.36%
-
Tax Rate 41.15% - 58.35% 158.36% 6.91% 5.54% 49.36% -
Total Cost 884,866 440,819 1,486,913 1,004,948 537,425 224,465 2,146,152 -44.69%
-
Net Worth 278,358 261,221 282,383 260,165 265,919 296,951 280,739 -0.56%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 7,550 - - - 7,466 -
Div Payout % - - 36.31% - - - 47.21% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 278,358 261,221 282,383 260,165 265,919 296,951 280,739 -0.56%
NOSH 151,282 150,994 151,007 150,384 149,393 149,221 149,329 0.87%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.13% -3.46% 1.38% -0.08% 1.13% 5.41% 0.73% -
ROE 0.42% -5.64% 7.36% -0.30% 2.31% 4.33% 5.63% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 585.69 282.19 998.43 667.73 363.86 159.03 1,447.78 -45.39%
EPS 0.78 -9.75 13.80 -0.52 4.12 8.61 10.59 -82.51%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.84 1.73 1.87 1.73 1.78 1.99 1.88 -1.42%
Adjusted Per Share Value based on latest NOSH - 152,149
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 335.96 161.56 571.68 380.75 206.11 89.98 819.76 -44.91%
EPS 0.45 -5.58 7.88 -0.30 2.33 4.87 6.00 -82.29%
DPS 0.00 0.00 2.86 0.00 0.00 0.00 2.83 -
NAPS 1.0555 0.9905 1.0707 0.9865 1.0083 1.126 1.0645 -0.56%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.58 3.74 4.16 4.44 5.30 6.00 4.80 -
P/RPS 0.78 1.33 0.42 0.66 1.46 3.77 0.33 77.72%
P/EPS 587.18 -38.36 30.21 -853.85 128.64 69.69 45.33 454.15%
EY 0.17 -2.61 3.31 -0.12 0.78 1.44 2.21 -81.99%
DY 0.00 0.00 1.20 0.00 0.00 0.00 1.04 -
P/NAPS 2.49 2.16 2.22 2.57 2.98 3.02 2.55 -1.57%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 28/02/03 29/11/02 29/08/02 24/05/02 11/03/02 -
Price 4.98 4.32 3.98 4.24 5.15 6.15 6.10 -
P/RPS 0.85 1.53 0.40 0.63 1.42 3.87 0.42 60.20%
P/EPS 638.46 -44.31 28.90 -815.38 125.00 71.43 57.60 399.32%
EY 0.16 -2.26 3.46 -0.12 0.80 1.40 1.74 -79.71%
DY 0.00 0.00 1.26 0.00 0.00 0.00 0.82 -
P/NAPS 2.71 2.50 2.13 2.45 2.89 3.09 3.24 -11.25%

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