[MAA] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -3.66%
YoY- -77.62%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 459,949 426,097 503,541 391,922 306,267 237,313 485,782 -3.58%
PBT 16,373 -14,368 48,585 -5,273 -6,989 13,601 23,636 -21.76%
Tax -471 -354 -27,009 -1,665 6,989 -753 -12,008 -88.52%
NP 15,902 -14,722 21,576 -6,938 0 12,848 11,628 23.27%
-
NP to SH 15,902 -14,722 21,576 -6,938 -6,693 12,848 11,628 23.27%
-
Tax Rate 2.88% - 55.59% - - 5.54% 50.80% -
Total Cost 444,047 440,819 481,965 398,860 306,267 224,465 474,154 -4.29%
-
Net Worth 279,996 261,221 284,526 263,217 265,927 296,951 280,624 -0.14%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 7,607 - - - 7,463 -
Div Payout % - - 35.26% - - - 64.18% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 279,996 261,221 284,526 263,217 265,927 296,951 280,624 -0.14%
NOSH 152,172 150,994 152,153 152,149 149,397 149,221 149,268 1.29%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.46% -3.46% 4.28% -1.77% 0.00% 5.41% 2.39% -
ROE 5.68% -5.64% 7.58% -2.64% -2.52% 4.33% 4.14% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 302.26 282.19 330.94 257.59 205.00 159.03 325.44 -4.81%
EPS 10.45 -9.75 14.18 -4.56 -4.48 8.61 7.79 21.69%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.84 1.73 1.87 1.73 1.78 1.99 1.88 -1.42%
Adjusted Per Share Value based on latest NOSH - 152,149
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 174.51 161.67 191.05 148.70 116.20 90.04 184.31 -3.58%
EPS 6.03 -5.59 8.19 -2.63 -2.54 4.87 4.41 23.26%
DPS 0.00 0.00 2.89 0.00 0.00 0.00 2.83 -
NAPS 1.0624 0.9911 1.0795 0.9987 1.009 1.1267 1.0647 -0.14%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.58 3.74 4.16 4.44 5.30 6.00 4.80 -
P/RPS 1.52 1.33 1.26 1.72 2.59 3.77 1.47 2.26%
P/EPS 43.83 -38.36 29.34 -97.37 -118.30 69.69 61.62 -20.36%
EY 2.28 -2.61 3.41 -1.03 -0.85 1.44 1.62 25.66%
DY 0.00 0.00 1.20 0.00 0.00 0.00 1.04 -
P/NAPS 2.49 2.16 2.22 2.57 2.98 3.02 2.55 -1.57%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 28/02/03 29/11/02 29/08/02 24/05/02 11/03/02 -
Price 4.98 4.32 3.98 4.24 5.15 6.15 6.10 -
P/RPS 1.65 1.53 1.20 1.65 2.51 3.87 1.87 -8.02%
P/EPS 47.66 -44.31 28.07 -92.98 -114.96 71.43 78.31 -28.24%
EY 2.10 -2.26 3.56 -1.08 -0.87 1.40 1.28 39.23%
DY 0.00 0.00 1.26 0.00 0.00 0.00 0.82 -
P/NAPS 2.71 2.50 2.13 2.45 2.89 3.09 3.24 -11.25%

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