[MAA] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -18.76%
YoY- 48.36%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,507,707 1,004,166 543,580 237,313 2,161,966 1,676,184 1,432,472 3.46%
PBT 49,925 1,340 6,612 13,601 31,231 7,595 11,955 158.65%
Tax -29,131 -2,122 -457 -753 -15,417 -3,409 -3,863 283.13%
NP 20,794 -782 6,155 12,848 15,814 4,186 8,092 87.28%
-
NP to SH 20,794 -782 6,155 12,848 15,814 4,186 8,092 87.28%
-
Tax Rate 58.35% 158.36% 6.91% 5.54% 49.36% 44.88% 32.31% -
Total Cost 1,486,913 1,004,948 537,425 224,465 2,146,152 1,671,998 1,424,380 2.89%
-
Net Worth 282,383 260,165 265,919 296,951 280,739 285,544 294,118 -2.67%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,550 - - - 7,466 - - -
Div Payout % 36.31% - - - 47.21% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 282,383 260,165 265,919 296,951 280,739 285,544 294,118 -2.67%
NOSH 151,007 150,384 149,393 149,221 149,329 149,500 149,298 0.75%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.38% -0.08% 1.13% 5.41% 0.73% 0.25% 0.56% -
ROE 7.36% -0.30% 2.31% 4.33% 5.63% 1.47% 2.75% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 998.43 667.73 363.86 159.03 1,447.78 1,121.19 959.47 2.68%
EPS 13.80 -0.52 4.12 8.61 10.59 2.80 5.42 86.14%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.87 1.73 1.78 1.99 1.88 1.91 1.97 -3.40%
Adjusted Per Share Value based on latest NOSH - 149,221
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 571.68 380.75 206.11 89.98 819.76 635.56 543.15 3.46%
EPS 7.88 -0.30 2.33 4.87 6.00 1.59 3.07 87.14%
DPS 2.86 0.00 0.00 0.00 2.83 0.00 0.00 -
NAPS 1.0707 0.9865 1.0083 1.126 1.0645 1.0827 1.1152 -2.67%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 4.16 4.44 5.30 6.00 4.80 3.90 3.86 -
P/RPS 0.42 0.66 1.46 3.77 0.33 0.35 0.40 3.29%
P/EPS 30.21 -853.85 128.64 69.69 45.33 139.29 71.22 -43.45%
EY 3.31 -0.12 0.78 1.44 2.21 0.72 1.40 77.19%
DY 1.20 0.00 0.00 0.00 1.04 0.00 0.00 -
P/NAPS 2.22 2.57 2.98 3.02 2.55 2.04 1.96 8.63%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 29/08/02 24/05/02 11/03/02 28/11/01 06/09/01 -
Price 3.98 4.24 5.15 6.15 6.10 4.34 5.15 -
P/RPS 0.40 0.63 1.42 3.87 0.42 0.39 0.54 -18.08%
P/EPS 28.90 -815.38 125.00 71.43 57.60 155.00 95.02 -54.67%
EY 3.46 -0.12 0.80 1.40 1.74 0.65 1.05 120.96%
DY 1.26 0.00 0.00 0.00 0.82 0.00 0.00 -
P/NAPS 2.13 2.45 2.89 3.09 3.24 2.27 2.61 -12.63%

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