[MAA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 255.04%
YoY- 3.62%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,491,299 1,032,002 434,614 2,887,240 1,810,069 1,208,100 653,045 73.32%
PBT 3,229 1,658 7,133 42,968 11,283 -27,458 -20,654 -
Tax -2,189 -2,304 -381 1,202 1,469 4,526 2,383 -
NP 1,040 -646 6,752 44,170 12,752 -22,932 -18,271 -
-
NP to SH 1,617 -383 6,533 43,940 12,376 -22,861 -18,126 -
-
Tax Rate 67.79% 138.96% 5.34% -2.80% -13.02% - - -
Total Cost 1,490,259 1,032,648 427,862 2,843,070 1,797,317 1,231,032 671,316 70.09%
-
Net Worth 306,351 425,000 304,054 391,075 304,420 330,241 336,399 -6.04%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 15,216 - - - -
Div Payout % - - - 34.63% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 306,351 425,000 304,054 391,075 304,420 330,241 336,399 -6.04%
NOSH 306,351 166,666 152,027 152,169 152,210 152,185 152,216 59.33%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.07% -0.06% 1.55% 1.53% 0.70% -1.90% -2.80% -
ROE 0.53% -0.09% 2.15% 11.24% 4.07% -6.92% -5.39% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 486.79 619.20 285.88 1,897.38 1,189.19 793.84 429.02 8.77%
EPS 0.53 -0.13 2.15 14.44 4.07 -15.02 -11.91 -
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.00 2.55 2.00 2.57 2.00 2.17 2.21 -41.03%
Adjusted Per Share Value based on latest NOSH - 152,184
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 565.46 391.31 164.79 1,094.76 686.33 458.08 247.62 73.32%
EPS 0.61 -0.15 2.48 16.66 4.69 -8.67 -6.87 -
DPS 0.00 0.00 0.00 5.77 0.00 0.00 0.00 -
NAPS 1.1616 1.6115 1.1529 1.4829 1.1543 1.2522 1.2755 -6.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.40 3.10 3.10 3.12 4.54 4.80 4.90 -
P/RPS 0.29 0.50 1.08 0.16 0.38 0.60 1.14 -59.81%
P/EPS 265.24 -1,349.00 72.14 10.80 55.84 -31.95 -41.15 -
EY 0.38 -0.07 1.39 9.26 1.79 -3.13 -2.43 -
DY 0.00 0.00 0.00 3.21 0.00 0.00 0.00 -
P/NAPS 1.40 1.22 1.55 1.21 2.27 2.21 2.22 -26.44%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 13/09/06 31/05/06 28/02/06 18/11/05 30/08/05 31/05/05 -
Price 1.61 1.38 2.90 3.18 3.82 4.60 4.70 -
P/RPS 0.33 0.22 1.01 0.17 0.32 0.58 1.10 -55.15%
P/EPS 305.03 -600.52 67.48 11.01 46.98 -30.62 -39.47 -
EY 0.33 -0.17 1.48 9.08 2.13 -3.27 -2.53 -
DY 0.00 0.00 0.00 3.14 0.00 0.00 0.00 -
P/NAPS 1.61 0.54 1.45 1.24 1.91 2.12 2.13 -17.00%

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