[MAA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -234.57%
YoY- -104.95%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,608,016 1,106,034 537,147 2,283,885 1,491,299 1,032,002 434,614 139.02%
PBT 1,059 10,492 1,403 3,110 3,229 1,658 7,133 -71.92%
Tax -594 -3,324 -1,063 -4,772 -2,189 -2,304 -381 34.41%
NP 465 7,168 340 -1,662 1,040 -646 6,752 -83.17%
-
NP to SH 452 7,400 213 -2,176 1,617 -383 6,533 -83.11%
-
Tax Rate 56.09% 31.68% 75.77% 153.44% 67.79% 138.96% 5.34% -
Total Cost 1,607,551 1,098,866 536,807 2,285,547 1,490,259 1,032,648 427,862 141.48%
-
Net Worth 358,586 374,567 368,185 368,112 306,351 425,000 304,054 11.61%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 6,084 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 358,586 374,567 368,185 368,112 306,351 425,000 304,054 11.61%
NOSH 301,333 304,526 304,285 304,225 306,351 166,666 152,027 57.72%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.03% 0.65% 0.06% -0.07% 0.07% -0.06% 1.55% -
ROE 0.13% 1.98% 0.06% -0.59% 0.53% -0.09% 2.15% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 533.63 363.20 176.53 750.72 486.79 619.20 285.88 51.54%
EPS 0.15 2.43 0.07 -0.71 0.53 -0.13 2.15 -83.02%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.19 1.23 1.21 1.21 1.00 2.55 2.00 -29.23%
Adjusted Per Share Value based on latest NOSH - 305,310
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 610.11 419.65 203.80 866.54 565.82 391.56 164.90 139.02%
EPS 0.17 2.81 0.08 -0.83 0.61 -0.15 2.48 -83.22%
DPS 0.00 0.00 0.00 2.31 0.00 0.00 0.00 -
NAPS 1.3605 1.4212 1.397 1.3967 1.1623 1.6125 1.1536 11.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.05 2.12 2.10 1.76 1.40 3.10 3.10 -
P/RPS 0.38 0.58 1.19 0.23 0.29 0.50 1.08 -50.12%
P/EPS 1,366.67 87.24 3,000.00 -246.06 265.24 -1,349.00 72.14 609.38%
EY 0.07 1.15 0.03 -0.41 0.38 -0.07 1.39 -86.33%
DY 0.00 0.00 0.00 1.14 0.00 0.00 0.00 -
P/NAPS 1.72 1.72 1.74 1.45 1.40 1.22 1.55 7.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 29/05/07 28/02/07 27/11/06 13/09/06 31/05/06 -
Price 1.96 1.80 2.23 2.02 1.61 1.38 2.90 -
P/RPS 0.37 0.50 1.26 0.27 0.33 0.22 1.01 -48.77%
P/EPS 1,306.67 74.07 3,185.71 -282.42 305.03 -600.52 67.48 619.79%
EY 0.08 1.35 0.03 -0.35 0.33 -0.17 1.48 -85.67%
DY 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
P/NAPS 1.65 1.46 1.84 1.67 1.61 0.54 1.45 8.98%

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