[MAA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 731.79%
YoY- 18981.67%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 290,222 144,060 694,987 524,136 336,296 175,333 586,213 -37.49%
PBT 2,718 2,526 19,244 15,784 2,894 5,350 8,907 -54.77%
Tax -1,659 -700 -1,451 -2,604 -1,005 -1,007 -5,089 -52.73%
NP 1,059 1,826 17,793 13,180 1,889 4,343 3,818 -57.56%
-
NP to SH 578 821 16,742 11,329 1,362 2,652 4,708 -75.39%
-
Tax Rate 61.04% 27.71% 7.54% 16.50% 34.73% 18.82% 57.13% -
Total Cost 289,163 142,234 677,194 510,956 334,407 170,990 582,395 -37.37%
-
Net Worth 390,150 422,662 422,708 304,751 306,093 306,052 430,558 -6.37%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 86 - 182 182 183 - 90 -2.99%
Div Payout % 15.00% - 1.09% 1.61% 13.48% - 1.93% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 390,150 422,662 422,708 304,751 306,093 306,052 430,558 -6.37%
NOSH 288,999 304,074 304,107 304,751 306,093 306,052 303,209 -3.15%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.36% 1.27% 2.56% 2.51% 0.56% 2.48% 0.65% -
ROE 0.15% 0.19% 3.96% 3.72% 0.44% 0.87% 1.09% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 100.42 47.38 228.53 171.99 109.87 57.29 193.34 -35.46%
EPS 0.20 0.27 5.51 3.72 0.45 0.87 1.55 -74.56%
DPS 0.03 0.00 0.06 0.06 0.06 0.00 0.03 0.00%
NAPS 1.35 1.39 1.39 1.00 1.00 1.00 1.42 -3.32%
Adjusted Per Share Value based on latest NOSH - 304,463
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 110.04 54.62 263.52 198.74 127.51 66.48 222.28 -37.50%
EPS 0.22 0.31 6.35 4.30 0.52 1.01 1.79 -75.37%
DPS 0.03 0.00 0.07 0.07 0.07 0.00 0.03 0.00%
NAPS 1.4793 1.6026 1.6028 1.1555 1.1606 1.1605 1.6326 -6.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.77 0.70 0.65 0.67 0.68 0.62 0.62 -
P/RPS 0.77 1.48 0.28 0.39 0.62 1.08 0.32 79.85%
P/EPS 385.00 259.26 11.81 18.02 152.82 71.55 39.93 354.89%
EY 0.26 0.39 8.47 5.55 0.65 1.40 2.50 -77.97%
DY 0.04 0.00 0.09 0.09 0.09 0.00 0.05 -13.85%
P/NAPS 0.57 0.50 0.47 0.67 0.68 0.62 0.44 18.89%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 26/02/15 19/11/14 25/08/14 26/05/14 28/02/14 -
Price 0.715 0.755 0.725 0.65 0.665 0.62 0.655 -
P/RPS 0.71 1.59 0.32 0.38 0.61 1.08 0.34 63.59%
P/EPS 357.50 279.63 13.17 17.49 149.45 71.55 42.18 317.32%
EY 0.28 0.36 7.59 5.72 0.67 1.40 2.37 -76.01%
DY 0.04 0.00 0.08 0.09 0.09 0.00 0.05 -13.85%
P/NAPS 0.53 0.54 0.52 0.65 0.67 0.62 0.46 9.93%

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