[MAA] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 513.26%
YoY- 2721.2%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 602,861 488,585 642,160 531,048 544,846 540,070 606,761 -0.43%
PBT 19,176 24,781 7,166 27,339 -6,117 8,360 18,466 2.55%
Tax -6,923 -8,267 2,704 -7,359 1,117 -3,226 -2,201 115.12%
NP 12,253 16,514 9,870 19,980 -5,000 5,134 16,265 -17.25%
-
NP to SH 11,791 16,233 7,752 19,659 -4,757 4,781 15,420 -16.42%
-
Tax Rate 36.10% 33.36% -37.73% 26.92% - 38.59% 11.92% -
Total Cost 590,608 472,071 632,290 511,068 549,846 534,936 590,496 0.01%
-
Net Worth 313,817 301,513 285,760 310,405 281,784 283,205 261,725 12.90%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 313,817 301,513 285,760 310,405 281,784 283,205 261,725 12.90%
NOSH 304,677 304,559 304,000 304,318 302,993 304,522 304,331 0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.03% 3.38% 1.54% 3.76% -0.92% 0.95% 2.68% -
ROE 3.76% 5.38% 2.71% 6.33% -1.69% 1.69% 5.89% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 197.87 160.42 211.24 174.50 179.82 177.35 199.37 -0.50%
EPS 3.87 5.33 2.55 6.46 -1.57 1.57 5.06 -16.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 0.94 1.02 0.93 0.93 0.86 12.81%
Adjusted Per Share Value based on latest NOSH - 304,318
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 228.59 185.26 243.49 201.36 206.59 204.78 230.07 -0.43%
EPS 4.47 6.16 2.94 7.45 -1.80 1.81 5.85 -16.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1899 1.1433 1.0835 1.177 1.0684 1.0738 0.9924 12.89%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.75 0.82 0.73 0.65 0.66 0.71 0.69 -
P/RPS 0.38 0.51 0.35 0.37 0.37 0.40 0.35 5.65%
P/EPS 19.38 15.38 28.63 10.06 -42.04 45.22 13.62 26.58%
EY 5.16 6.50 3.49 9.94 -2.38 2.21 7.34 -20.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.78 0.64 0.71 0.76 0.80 -5.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 23/05/11 25/02/11 29/11/10 24/08/10 31/05/10 25/02/10 -
Price 0.61 1.26 0.80 0.62 0.68 0.64 0.69 -
P/RPS 0.31 0.79 0.38 0.36 0.38 0.36 0.35 -7.79%
P/EPS 15.76 23.64 31.37 9.60 -43.31 40.76 13.62 10.24%
EY 6.34 4.23 3.19 10.42 -2.31 2.45 7.34 -9.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.27 0.85 0.61 0.73 0.69 0.80 -18.41%

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