[MAA] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 183.99%
YoY- -41.62%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 364,160 295,477 232,657 171,181 114,135 58,255 213,621 42.84%
PBT -138,348 -61,365 21,840 17,529 9,538 14,847 44,901 -
Tax -10,997 -12,839 -10,711 -14,339 -10,699 -7,105 -5,840 52.66%
NP -149,345 -74,204 11,129 3,190 -1,161 7,742 39,061 -
-
NP to SH -133,925 -65,791 17,574 9,011 3,173 9,021 39,789 -
-
Tax Rate - - 49.04% 81.80% 112.17% 47.85% 13.01% -
Total Cost 513,505 369,681 221,528 167,991 115,296 50,513 174,560 105.71%
-
Net Worth 379,774 456,256 543,287 535,375 538,013 552,325 550,605 -21.98%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 379,774 456,256 543,287 535,375 538,013 552,325 550,605 -21.98%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -41.01% -25.11% 4.78% 1.86% -1.02% 13.29% 18.29% -
ROE -35.26% -14.42% 3.23% 1.68% 0.59% 1.63% 7.23% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 138.08 112.04 88.22 64.91 43.28 21.73 78.37 46.02%
EPS -50.78 -24.95 6.66 3.42 1.20 3.36 14.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.73 2.06 2.03 2.04 2.06 2.02 -20.24%
Adjusted Per Share Value based on latest NOSH - 273,518
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 138.17 112.11 88.27 64.95 43.30 22.10 81.05 42.84%
EPS -50.81 -24.96 6.67 3.42 1.20 3.42 15.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4409 1.7311 2.0613 2.0313 2.0413 2.0956 2.0891 -21.98%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.475 0.585 0.58 0.70 0.755 0.84 0.775 -
P/RPS 0.34 0.52 0.66 1.08 1.74 3.87 0.99 -51.05%
P/EPS -0.94 -2.35 8.70 20.49 62.75 24.97 5.31 -
EY -106.91 -42.64 11.49 4.88 1.59 4.01 18.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.28 0.34 0.37 0.41 0.38 -9.00%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 23/05/22 25/02/22 23/11/21 24/08/21 31/05/21 26/02/21 -
Price 0.475 0.615 0.60 0.68 0.76 0.88 0.70 -
P/RPS 0.34 0.55 0.68 1.05 1.76 4.05 0.89 -47.44%
P/EPS -0.94 -2.47 9.00 19.90 63.17 26.16 4.80 -
EY -106.91 -40.56 11.11 5.02 1.58 3.82 20.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.29 0.33 0.37 0.43 0.35 -3.85%

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