[MAA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 2.31%
YoY- -564.47%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 213,621 164,268 104,493 54,332 194,400 140,261 92,156 74.70%
PBT 44,901 26,776 596 -28,564 -29,525 -2,046 1,248 978.06%
Tax -5,840 -11,090 -7,788 -1,944 -1,737 -2,883 -2,873 60.12%
NP 39,061 15,686 -7,192 -30,508 -31,262 -4,929 -1,625 -
-
NP to SH 39,789 15,434 -7,326 -30,497 -31,217 -4,959 -1,660 -
-
Tax Rate 13.01% 41.42% 1,306.71% - - - 230.21% -
Total Cost 174,560 148,582 111,685 84,840 225,662 145,190 93,781 51.03%
-
Net Worth 550,605 504,267 488,848 464,715 489,496 516,856 533,360 2.13%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 16,407 16,408 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 550,605 504,267 488,848 464,715 489,496 516,856 533,360 2.13%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 18.29% 9.55% -6.88% -56.15% -16.08% -3.51% -1.76% -
ROE 7.23% 3.06% -1.50% -6.56% -6.38% -0.96% -0.31% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 78.37 60.26 38.26 19.88 71.09 51.29 33.69 75.11%
EPS 14.82 5.70 -2.69 -11.16 -11.42 -1.81 -0.61 -
DPS 0.00 0.00 0.00 0.00 6.00 6.00 0.00 -
NAPS 2.02 1.85 1.79 1.70 1.79 1.89 1.95 2.36%
Adjusted Per Share Value based on latest NOSH - 273,518
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 81.00 62.29 39.62 20.60 73.71 53.18 34.94 74.71%
EPS 15.09 5.85 -2.78 -11.56 -11.84 -1.88 -0.63 -
DPS 0.00 0.00 0.00 0.00 6.22 6.22 0.00 -
NAPS 2.0877 1.912 1.8536 1.7621 1.856 1.9598 2.0224 2.13%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.775 0.68 0.72 0.57 0.78 0.80 0.965 -
P/RPS 0.99 1.13 1.88 2.87 1.10 1.56 2.86 -50.54%
P/EPS 5.31 12.01 -26.84 -5.11 -6.83 -44.12 -159.00 -
EY 18.84 8.33 -3.73 -19.57 -14.64 -2.27 -0.63 -
DY 0.00 0.00 0.00 0.00 7.69 7.50 0.00 -
P/NAPS 0.38 0.37 0.40 0.34 0.44 0.42 0.49 -15.52%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 04/11/20 25/08/20 30/06/20 28/02/20 27/11/19 29/08/19 -
Price 0.70 0.615 0.73 0.72 0.785 0.76 0.84 -
P/RPS 0.89 1.02 1.91 3.62 1.10 1.48 2.49 -49.47%
P/EPS 4.80 10.86 -27.21 -6.45 -6.88 -41.91 -138.41 -
EY 20.85 9.21 -3.67 -15.49 -14.54 -2.39 -0.72 -
DY 0.00 0.00 0.00 0.00 7.64 7.89 0.00 -
P/NAPS 0.35 0.33 0.41 0.42 0.44 0.40 0.43 -12.76%

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