[MAA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 39.38%
YoY- -47.5%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,607,227 1,091,446 488,585 2,252,911 1,615,964 1,084,916 540,070 106.75%
PBT 88,015 43,957 24,781 36,748 29,582 2,243 8,360 379.67%
Tax -23,892 -15,190 -8,267 -6,764 -9,468 -2,109 -3,226 279.48%
NP 64,123 28,767 16,514 29,984 20,114 134 5,134 437.49%
-
NP to SH 63,688 28,024 16,233 27,435 19,683 24 4,781 461.05%
-
Tax Rate 27.15% 34.56% 33.36% 18.41% 32.01% 94.03% 38.59% -
Total Cost 1,543,104 1,062,679 472,071 2,222,927 1,595,850 1,084,782 534,936 102.51%
-
Net Worth 350,106 313,406 301,513 285,907 310,303 223,200 283,205 15.17%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 350,106 313,406 301,513 285,907 310,303 223,200 283,205 15.17%
NOSH 304,440 304,277 304,559 304,157 304,219 240,000 304,522 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.99% 2.64% 3.38% 1.33% 1.24% 0.01% 0.95% -
ROE 18.19% 8.94% 5.38% 9.60% 6.34% 0.01% 1.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 527.93 358.70 160.42 740.71 531.18 452.05 177.35 106.79%
EPS 20.92 9.21 5.33 9.02 6.46 0.01 1.57 461.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.03 0.99 0.94 1.02 0.93 0.93 15.19%
Adjusted Per Share Value based on latest NOSH - 304,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 609.42 413.85 185.26 854.24 612.73 411.37 204.78 106.75%
EPS 24.15 10.63 6.16 10.40 7.46 0.01 1.81 461.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3275 1.1884 1.1433 1.0841 1.1766 0.8463 1.0738 15.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.50 0.75 0.82 0.73 0.65 0.66 0.71 -
P/RPS 0.09 0.21 0.51 0.10 0.12 0.15 0.40 -62.97%
P/EPS 2.39 8.14 15.38 8.09 10.05 6,600.00 45.22 -85.89%
EY 41.84 12.28 6.50 12.36 9.95 0.02 2.21 609.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.73 0.83 0.78 0.64 0.71 0.76 -31.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 23/08/11 23/05/11 25/02/11 29/11/10 24/08/10 31/05/10 -
Price 0.41 0.61 1.26 0.80 0.62 0.68 0.64 -
P/RPS 0.08 0.17 0.79 0.11 0.12 0.15 0.36 -63.27%
P/EPS 1.96 6.62 23.64 8.87 9.58 6,800.00 40.76 -86.75%
EY 51.02 15.10 4.23 11.28 10.44 0.01 2.45 655.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.59 1.27 0.85 0.61 0.73 0.69 -35.16%

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