[MAA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -98.62%
YoY- 107.76%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,247,556 1,471,749 979,458 482,727 1,901,261 1,334,732 886,046 85.47%
PBT 63,397 -9,552 -15,368 3,824 72,878 7,668 2,005 889.51%
Tax -20,994 -907 3,123 -2,682 9,805 -852 -825 756.71%
NP 42,403 -10,459 -12,245 1,142 82,683 6,816 1,180 977.19%
-
NP to SH 42,403 -10,459 -12,245 1,142 82,683 6,816 1,180 977.19%
-
Tax Rate 33.12% - - 70.14% -13.45% 11.11% 41.15% -
Total Cost 2,205,153 1,482,208 991,703 481,585 1,818,578 1,327,916 884,866 83.30%
-
Net Worth 359,102 351,678 325,519 360,871 353,025 276,900 278,358 18.41%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 22,824 - - - 7,608 - - -
Div Payout % 53.83% - - - 9.20% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 359,102 351,678 325,519 360,871 353,025 276,900 278,358 18.41%
NOSH 152,162 152,241 152,111 152,266 152,166 152,142 151,282 0.38%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.89% -0.71% -1.25% 0.24% 4.35% 0.51% 0.13% -
ROE 11.81% -2.97% -3.76% 0.32% 23.42% 2.46% 0.42% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1,477.08 966.72 643.91 317.03 1,249.46 877.29 585.69 84.75%
EPS 27.86 -6.87 -8.05 0.75 54.33 4.48 0.78 972.88%
DPS 15.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.36 2.31 2.14 2.37 2.32 1.82 1.84 17.96%
Adjusted Per Share Value based on latest NOSH - 152,266
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 852.21 558.05 371.38 183.04 720.91 506.09 335.96 85.47%
EPS 16.08 -3.97 -4.64 0.43 31.35 2.58 0.45 973.18%
DPS 8.65 0.00 0.00 0.00 2.88 0.00 0.00 -
NAPS 1.3616 1.3335 1.2343 1.3683 1.3386 1.0499 1.0555 18.41%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.96 5.15 5.30 5.80 5.55 5.05 4.58 -
P/RPS 0.34 0.53 0.82 1.83 0.44 0.58 0.78 -42.36%
P/EPS 17.80 -74.96 -65.84 773.33 10.21 112.72 587.18 -90.17%
EY 5.62 -1.33 -1.52 0.13 9.79 0.89 0.17 919.18%
DY 3.02 0.00 0.00 0.00 0.90 0.00 0.00 -
P/NAPS 2.10 2.23 2.48 2.45 2.39 2.77 2.49 -10.68%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 17/08/04 28/05/04 26/02/04 21/11/03 27/08/03 -
Price 5.05 5.40 4.82 5.45 6.45 5.40 4.98 -
P/RPS 0.34 0.56 0.75 1.72 0.52 0.62 0.85 -45.56%
P/EPS 18.12 -78.60 -59.88 726.67 11.87 120.54 638.46 -90.59%
EY 5.52 -1.27 -1.67 0.14 8.42 0.83 0.16 948.46%
DY 2.97 0.00 0.00 0.00 0.78 0.00 0.00 -
P/NAPS 2.14 2.34 2.25 2.30 2.78 2.97 2.71 -14.50%

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