[MAA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -142.75%
YoY- -1687.22%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,887,240 1,810,069 1,208,100 653,045 2,247,556 1,471,749 979,458 105.18%
PBT 42,968 11,283 -27,458 -20,654 63,397 -9,552 -15,368 -
Tax 1,202 1,469 4,526 2,383 -20,994 -907 3,123 -46.99%
NP 44,170 12,752 -22,932 -18,271 42,403 -10,459 -12,245 -
-
NP to SH 43,940 12,376 -22,861 -18,126 42,403 -10,459 -12,245 -
-
Tax Rate -2.80% -13.02% - - 33.12% - - -
Total Cost 2,843,070 1,797,317 1,231,032 671,316 2,205,153 1,482,208 991,703 101.42%
-
Net Worth 391,075 304,420 330,241 336,399 359,102 351,678 325,519 12.97%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 15,216 - - - 22,824 - - -
Div Payout % 34.63% - - - 53.83% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 391,075 304,420 330,241 336,399 359,102 351,678 325,519 12.97%
NOSH 152,169 152,210 152,185 152,216 152,162 152,241 152,111 0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.53% 0.70% -1.90% -2.80% 1.89% -0.71% -1.25% -
ROE 11.24% 4.07% -6.92% -5.39% 11.81% -2.97% -3.76% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,897.38 1,189.19 793.84 429.02 1,477.08 966.72 643.91 105.13%
EPS 14.44 4.07 -15.02 -11.91 27.86 -6.87 -8.05 -
DPS 10.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.57 2.00 2.17 2.21 2.36 2.31 2.14 12.94%
Adjusted Per Share Value based on latest NOSH - 152,216
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,095.46 686.77 458.37 247.78 852.76 558.40 371.62 105.18%
EPS 16.67 4.70 -8.67 -6.88 16.09 -3.97 -4.65 -
DPS 5.77 0.00 0.00 0.00 8.66 0.00 0.00 -
NAPS 1.4838 1.155 1.253 1.2763 1.3625 1.3343 1.2351 12.97%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 3.12 4.54 4.80 4.90 4.96 5.15 5.30 -
P/RPS 0.16 0.38 0.60 1.14 0.34 0.53 0.82 -66.25%
P/EPS 10.80 55.84 -31.95 -41.15 17.80 -74.96 -65.84 -
EY 9.26 1.79 -3.13 -2.43 5.62 -1.33 -1.52 -
DY 3.21 0.00 0.00 0.00 3.02 0.00 0.00 -
P/NAPS 1.21 2.27 2.21 2.22 2.10 2.23 2.48 -37.94%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 18/11/05 30/08/05 31/05/05 25/02/05 30/11/04 17/08/04 -
Price 3.18 3.82 4.60 4.70 5.05 5.40 4.82 -
P/RPS 0.17 0.32 0.58 1.10 0.34 0.56 0.75 -62.72%
P/EPS 11.01 46.98 -30.62 -39.47 18.12 -78.60 -59.88 -
EY 9.08 2.13 -3.27 -2.53 5.52 -1.27 -1.67 -
DY 3.14 0.00 0.00 0.00 2.97 0.00 0.00 -
P/NAPS 1.24 1.91 2.12 2.13 2.14 2.34 2.25 -32.70%

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