[MAA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -196.67%
YoY- -447.4%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 528,762 519,242 695,327 501,982 568,887 537,147 792,586 -23.66%
PBT 9,870 -44,073 -85,596 -9,433 9,089 1,403 -119 -
Tax -5,565 9,926 11,864 2,730 -2,261 -1,063 -2,583 66.88%
NP 4,305 -34,147 -73,732 -6,703 6,828 340 -2,702 -
-
NP to SH 4,720 -33,913 -74,219 -6,948 7,187 213 -3,793 -
-
Tax Rate 56.38% - - - 24.88% 75.77% - -
Total Cost 524,457 553,389 769,059 508,685 562,059 536,807 795,288 -24.25%
-
Net Worth 255,793 252,673 307,326 362,636 374,576 368,185 369,425 -21.75%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 6,106 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 255,793 252,673 307,326 362,636 374,576 368,185 369,425 -21.75%
NOSH 304,516 304,425 304,283 304,736 304,533 304,285 305,310 -0.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.81% -6.58% -10.60% -1.34% 1.20% 0.06% -0.34% -
ROE 1.85% -13.42% -24.15% -1.92% 1.92% 0.06% -1.03% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 173.64 170.56 228.51 164.73 186.81 176.53 259.60 -23.53%
EPS 1.55 -11.14 -24.39 -2.28 2.36 0.07 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.84 0.83 1.01 1.19 1.23 1.21 1.21 -21.61%
Adjusted Per Share Value based on latest NOSH - 304,736
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 200.49 196.88 263.65 190.34 215.71 203.67 300.53 -23.66%
EPS 1.79 -12.86 -28.14 -2.63 2.73 0.08 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.32 -
NAPS 0.9699 0.9581 1.1653 1.375 1.4203 1.3961 1.4008 -21.75%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.94 1.23 1.68 2.05 2.12 2.10 1.76 -
P/RPS 0.54 0.72 0.74 1.24 1.13 1.19 0.68 -14.25%
P/EPS 60.65 -11.04 -6.89 -89.91 89.83 3,000.00 -141.67 -
EY 1.65 -9.06 -14.52 -1.11 1.11 0.03 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.14 -
P/NAPS 1.12 1.48 1.66 1.72 1.72 1.74 1.45 -15.82%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.65 1.25 1.28 1.96 1.80 2.23 2.02 -
P/RPS 0.37 0.73 0.56 1.19 0.96 1.26 0.78 -39.20%
P/EPS 41.94 -11.22 -5.25 -85.96 76.27 3,185.71 -162.60 -
EY 2.38 -8.91 -19.06 -1.16 1.31 0.03 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
P/NAPS 0.77 1.51 1.27 1.65 1.46 1.84 1.67 -40.34%

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