[MAA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 7946.67%
YoY- -88.92%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 524,136 336,296 175,333 586,213 457,405 290,473 131,518 151.15%
PBT 15,784 2,894 5,350 8,907 -1,050 -24,366 -7,756 -
Tax -2,604 -1,005 -1,007 -5,089 -1,657 -1,296 -226 409.38%
NP 13,180 1,889 4,343 3,818 -2,707 -25,662 -7,982 -
-
NP to SH 11,329 1,362 2,652 4,708 -60 -23,041 -7,234 -
-
Tax Rate 16.50% 34.73% 18.82% 57.13% - - - -
Total Cost 510,956 334,407 170,990 582,395 460,112 316,135 139,500 137.42%
-
Net Worth 304,751 306,093 306,052 430,558 420,000 404,815 419,450 -19.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 182 183 - 90 89 91 - -
Div Payout % 1.61% 13.48% - 1.93% 0.00% 0.00% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 304,751 306,093 306,052 430,558 420,000 404,815 419,450 -19.16%
NOSH 304,751 306,093 306,052 303,209 300,000 304,372 303,949 0.17%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.51% 0.56% 2.48% 0.65% -0.59% -8.83% -6.07% -
ROE 3.72% 0.44% 0.87% 1.09% -0.01% -5.69% -1.72% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 171.99 109.87 57.29 193.34 152.47 95.43 43.27 150.71%
EPS 3.72 0.45 0.87 1.55 -0.02 -7.57 -2.38 -
DPS 0.06 0.06 0.00 0.03 0.03 0.03 0.00 -
NAPS 1.00 1.00 1.00 1.42 1.40 1.33 1.38 -19.30%
Adjusted Per Share Value based on latest NOSH - 305,030
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 198.74 127.51 66.48 222.28 173.44 110.14 49.87 151.14%
EPS 4.30 0.52 1.01 1.79 -0.02 -8.74 -2.74 -
DPS 0.07 0.07 0.00 0.03 0.03 0.03 0.00 -
NAPS 1.1555 1.1606 1.1605 1.6326 1.5925 1.535 1.5904 -19.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.67 0.68 0.62 0.62 0.665 0.55 0.525 -
P/RPS 0.39 0.62 1.08 0.32 0.44 0.58 1.21 -52.95%
P/EPS 18.02 152.82 71.55 39.93 -3,325.00 -7.27 -22.06 -
EY 5.55 0.65 1.40 2.50 -0.03 -13.76 -4.53 -
DY 0.09 0.09 0.00 0.05 0.05 0.05 0.00 -
P/NAPS 0.67 0.68 0.62 0.44 0.48 0.41 0.38 45.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 25/08/14 26/05/14 28/02/14 25/11/13 27/08/13 23/05/13 -
Price 0.65 0.665 0.62 0.655 0.635 0.565 0.56 -
P/RPS 0.38 0.61 1.08 0.34 0.42 0.59 1.29 -55.69%
P/EPS 17.49 149.45 71.55 42.18 -3,175.00 -7.46 -23.53 -
EY 5.72 0.67 1.40 2.37 -0.03 -13.40 -4.25 -
DY 0.09 0.09 0.00 0.05 0.05 0.05 0.00 -
P/NAPS 0.65 0.67 0.62 0.46 0.45 0.42 0.41 35.92%

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