[MAA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2759.08%
YoY- 31.49%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,334,732 886,046 426,097 1,507,707 1,004,166 543,580 237,313 215.93%
PBT 7,668 2,005 -14,368 49,925 1,340 6,612 13,601 -31.73%
Tax -852 -825 -354 -29,131 -2,122 -457 -753 8.57%
NP 6,816 1,180 -14,722 20,794 -782 6,155 12,848 -34.44%
-
NP to SH 6,816 1,180 -14,722 20,794 -782 6,155 12,848 -34.44%
-
Tax Rate 11.11% 41.15% - 58.35% 158.36% 6.91% 5.54% -
Total Cost 1,327,916 884,866 440,819 1,486,913 1,004,948 537,425 224,465 226.74%
-
Net Worth 276,900 278,358 261,221 282,383 260,165 265,919 296,951 -4.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 7,550 - - - -
Div Payout % - - - 36.31% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 276,900 278,358 261,221 282,383 260,165 265,919 296,951 -4.54%
NOSH 152,142 151,282 150,994 151,007 150,384 149,393 149,221 1.29%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.51% 0.13% -3.46% 1.38% -0.08% 1.13% 5.41% -
ROE 2.46% 0.42% -5.64% 7.36% -0.30% 2.31% 4.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 877.29 585.69 282.19 998.43 667.73 363.86 159.03 211.88%
EPS 4.48 0.78 -9.75 13.80 -0.52 4.12 8.61 -35.28%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.82 1.84 1.73 1.87 1.73 1.78 1.99 -5.77%
Adjusted Per Share Value based on latest NOSH - 152,153
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 506.09 335.96 161.56 571.68 380.75 206.11 89.98 215.93%
EPS 2.58 0.45 -5.58 7.88 -0.30 2.33 4.87 -34.50%
DPS 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
NAPS 1.0499 1.0555 0.9905 1.0707 0.9865 1.0083 1.126 -4.55%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.05 4.58 3.74 4.16 4.44 5.30 6.00 -
P/RPS 0.58 0.78 1.33 0.42 0.66 1.46 3.77 -71.25%
P/EPS 112.72 587.18 -38.36 30.21 -853.85 128.64 69.69 37.75%
EY 0.89 0.17 -2.61 3.31 -0.12 0.78 1.44 -27.42%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 2.77 2.49 2.16 2.22 2.57 2.98 3.02 -5.59%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 30/05/03 28/02/03 29/11/02 29/08/02 24/05/02 -
Price 5.40 4.98 4.32 3.98 4.24 5.15 6.15 -
P/RPS 0.62 0.85 1.53 0.40 0.63 1.42 3.87 -70.46%
P/EPS 120.54 638.46 -44.31 28.90 -815.38 125.00 71.43 41.69%
EY 0.83 0.16 -2.26 3.46 -0.12 0.80 1.40 -29.40%
DY 0.00 0.00 0.00 1.26 0.00 0.00 0.00 -
P/NAPS 2.97 2.71 2.50 2.13 2.45 2.89 3.09 -2.60%

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